
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,671.6 | 12,795.1 | 16,146 | 19,402.4 | 20,547.1 | 22,590.7 | |
COGS | 10,664.8 | 11,879.1 | 15,260.9 | 18,046.9 | 18,479.1 | 20,491.7 | |
Gross Profit | 1,006.8 | 916 | 885 | 1,355.5 | 2,068 | 2,099.1 | |
Operating Expenses & Income | |||||||
Operating Income | 104.2 | 694.8 | 70.16 | 390.3 | 395.1 | 618.9 | |
Total Operating Expenses | 902.6 | 221.2 | 814.9 | 965.2 | 20,151.9 | 12,465.1 | |
R&D Expenses | 617.5 | 576.3 | 658.5 | 888.5 | 903.3 | 881.9 | |
Selling General & Admin Expenses | 392.5 | 457.5 | 572.1 | 564.3 | 244.3 | 917.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (154.4) | (179.6) | (128.1) | (128.3) | (112.3) | (105.5) | |
Interest Income | 254.5 | 442 | 382.8 | 360.1 | 359.4 | 287.9 | |
Income Tax Expense | 10.96 | (10.04) | (0.113634) | (77.49) | - | 88.73 | |
Net Income | |||||||
Net Income | 79.39 | 688.5 | 48.07 | 377.3 | 1,008.3 | 1,220 | |
Supplemental | |||||||
EBIT | (152.2) | (204.7) | (345.8) | (123) | - | - | |
EBITDA | 171.3 | 157.1 | 44.12 | 260.2 | - | - | |