
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,212.1 | 3,039.2 | 3,201.1 | 5,380.7 | 4,905.5 | 5,770.7 | |
COGS | 2,077.6 | 2,745.8 | 2,750.8 | 4,585.6 | 3,708.4 | 4,233.7 | |
Gross Profit | 134.5 | 293.4 | 450.3 | 795 | 1,197.2 | 1,537 | |
Operating Expenses & Income | |||||||
Operating Income | 23.46 | 176.3 | 344.4 | 751 | 1,041 | 1,378.9 | |
Total Operating Expenses | 111 | 117.1 | 105.8 | 44.02 | 156.1 | 2,087.9 | |
R&D Expenses | 27.3 | 33.49 | 38.63 | 47.69 | 50.16 | 58.73 | |
Selling General & Admin Expenses | 62.2 | 72.76 | 85.89 | 85.98 | 21.82 | 126.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.674829) | (1.667766) | (0.837165) | (2.315969) | (2.949592) | (1.11452) | |
Interest Income | 4.981918 | 7.474341 | 44.47 | 44.05 | 61.84 | 37.81 | |
Income Tax Expense | 1.044839 | 28.14 | 52.83 | 115.3 | 170.5 | 139.8 | |
Net Income | |||||||
Net Income | 24.94 | 150.6 | 286.9 | 635.9 | 892.2 | 1,221.7 | |
Supplemental | |||||||
EBIT | 21.53 | 169.3 | 295.9 | 687.5 | 1,041 | - | |
EBITDA | 28.57 | 177.1 | 304.3 | 694.9 | 1,048.7 | - | |