
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,536.4 | 4,498.3 | 4,468.4 | 7,000.9 | 13,567.2 | 19,903.4 | |
COGS | 4,558.5 | 3,727.1 | 4,247.4 | 6,211.7 | 12,217.7 | 17,855.4 | |
Gross Profit | 977.9 | 771.2 | 221 | 789.3 | 1,349.5 | 2,048.1 | |
Operating Expenses & Income | |||||||
Operating Income | 601.9 | 349.4 | (254.9) | 368.5 | 840.6 | 1,337 | |
Total Operating Expenses | 376 | 421.8 | 475.9 | 420.8 | 12,726.6 | 10,820.7 | |
R&D Expenses | 32.6 | 19.41 | 18.41 | 28.99 | 68.81 | 74.32 | |
Selling General & Admin Expenses | 255.4 | 255.8 | 266.8 | 243.6 | 62.23 | 68.83 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49.61) | (48.04) | (36.34) | (47.75) | (127.4) | (158.3) | |
Interest Income | 1.683636 | 5.900817 | 10.74 | 14.64 | 100.4 | 106.1 | |
Income Tax Expense | 87.78 | 52.71 | (11.25) | 76.08 | - | 47.32 | |
Net Income | |||||||
Net Income | 367.5 | 177.4 | (274) | 289.6 | 472 | 955.7 | |
Supplemental | |||||||
EBIT | 609.4 | 384.6 | (126.5) | 446.9 | - | - | |
EBITDA | 978.3 | 745.7 | 425.4 | 812.2 | - | - | |