
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,048.4 | 4,770.7 | 3,333.8 | 4,039.5 | 5,849.5 | 6,035.7 | |
COGS | 3,144.2 | 4,043.4 | 2,888 | 2,839.4 | 2,889.8 | 2,897.5 | |
Gross Profit | 904.2 | 727.3 | 445.8 | 1,200.2 | 2,959.8 | 3,138.1 | |
Operating Expenses & Income | |||||||
Operating Income | 712.8 | 647.5 | 298.7 | 969.8 | 2,520.1 | 2,671.9 | |
Total Operating Expenses | 191.4 | 79.81 | 147.1 | 230.4 | 3,329.4 | 1,824.9 | |
R&D Expenses | 26.82 | 38.31 | 53.06 | 80.95 | 110.1 | 123.2 | |
Selling General & Admin Expenses | 124.2 | 165 | 161.4 | 174.7 | 132.7 | 296.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.813564) | (2.099611) | (3.594157) | (4.998541) | (0.048) | (0.0637) | |
Interest Income | 22.33 | 70.96 | 111.4 | 79.27 | 52.26 | 34.97 | |
Income Tax Expense | 167.2 | 157.7 | 95.78 | 190.6 | - | 301.8 | |
Net Income | |||||||
Net Income | 536.2 | 485.6 | 279.6 | 778.5 | 2,061.1 | 2,166.4 | |
Supplemental | |||||||
EBIT | 659.5 | 451.4 | 160.9 | 875.7 | - | - | |
EBITDA | 756.4 | 552.7 | 274.7 | 1,014.9 | - | - | |