

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,861.5 | 11,378 | 12,110.3 | 15,038.1 | 19,745.6 | 20,853.8 | |
COGS | 6,180.8 | 8,525.8 | 8,200.5 | 10,592.9 | 14,426.7 | 15,276 | |
Gross Profit | 1,680.7 | 2,852.2 | 3,909.8 | 4,445.1 | 5,318.9 | 5,577.9 | |
Operating Expenses & Income | |||||||
Operating Income | 445.7 | 780.9 | 1,201.6 | 1,631.6 | 1,716.1 | 1,953.3 | |
Total Operating Expenses | 1,235 | 2,071.3 | 2,708.3 | 2,813.5 | 18,029.5 | 11,090 | |
R&D Expenses | 379 | 752.2 | 924.3 | 1,033.2 | 1,219.7 | 1,271.3 | |
Selling General & Admin Expenses | 267.9 | 490.1 | 191.3 | 243.3 | 1,282.5 | 1,288.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.960741) | (6.511997) | (14.53) | (20.36) | (27.67) | (27.86) | |
Interest Income | 23.63 | 65.73 | 156.8 | 197.4 | 306 | 236.3 | |
Income Tax Expense | 37.63 | 34.55 | 134.7 | 135 | - | 142.4 | |
Net Income | |||||||
Net Income | 411.5 | 701.4 | 1,007.5 | 1,471.8 | 1,675.4 | 1,682.9 | |
Supplemental | |||||||
EBIT | 414.9 | 591.1 | 962.5 | 1,290.3 | - | - | |
EBITDA | 473.2 | 666.3 | 1,084.3 | 1,451.4 | - | - | |