
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,888 | 4,829.5 | 6,995.3 | 8,753.6 | 8,376.6 | 8,014.4 | |
COGS | 3,397.9 | 3,897.9 | 5,636.3 | 6,955 | 6,828.3 | 6,427.7 | |
Gross Profit | 490.1 | 931.6 | 1,359 | 1,798.6 | 1,548.3 | 1,586.7 | |
Operating Expenses & Income | |||||||
Operating Income | 408.3 | 801 | 1,208.3 | 1,498.2 | 1,270.5 | 1,375 | |
Total Operating Expenses | 81.85 | 130.5 | 150.7 | 300.4 | 7,106.1 | 3,142.1 | |
R&D Expenses | 13.63 | 26.32 | 22.46 | 27.32 | 20.32 | 20.33 | |
Selling General & Admin Expenses | 52.46 | 74.88 | 113.8 | 221.5 | 79.34 | 63.59 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.334197) | (3.577565) | (5.634636) | (16.05) | (29.07) | (30.56) | |
Interest Income | 8.136294 | 10.78 | 20.99 | 19.89 | 12.2 | 9.633738 | |
Income Tax Expense | 66.11 | 118 | 165.4 | 218.7 | - | 95.46 | |
Net Income | |||||||
Net Income | 342.8 | 680.7 | 1,038.8 | 1,276.4 | 1,141.1 | 1,207 | |
Supplemental | |||||||
EBIT | 411.8 | 801.1 | 1,212.3 | 1,516 | - | - | |
EBITDA | 450.7 | 855.7 | 1,306.4 | 1,664.5 | - | - | |