
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,453.9 | 14,663.7 | 19,156.1 | 22,306.7 | 24,129.4 | 24,496.7 | |
COGS | 9,728 | 12,920.8 | 17,235.5 | 20,250.5 | 22,063.7 | 22,424 | |
Gross Profit | 1,725.9 | 1,742.9 | 1,920.6 | 2,056.3 | 2,065.7 | 2,072.7 | |
Operating Expenses & Income | |||||||
Operating Income | 776.7 | 815.5 | 890.1 | 1,452.9 | 890.9 | 929.4 | |
Total Operating Expenses | 949.2 | 927.3 | 1,030.5 | 603.4 | 23,238.5 | 12,352.7 | |
R&D Expenses | 34.54 | 70.75 | 75.24 | 123.8 | 131.1 | 123.1 | |
Selling General & Admin Expenses | 358.8 | 388.8 | 476.3 | 478.8 | 152 | 1,464.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.754526) | (6.254241) | (26.39) | (26.38) | (9.08418) | (6.47305) | |
Interest Income | 92.34 | 134.7 | 146.3 | 113.7 | 88.65 | 57.39 | |
Income Tax Expense | 188.1 | 202.3 | 213.6 | 240.7 | - | 96.42 | |
Net Income | |||||||
Net Income | 531.6 | 546.3 | 586 | 1,086.5 | 652.3 | 678 | |
Supplemental | |||||||
EBIT | 588.1 | 537.2 | 567.3 | 598.1 | - | - | |
EBITDA | 634.3 | 586.6 | 638.6 | 670.7 | - | - | |