
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,405.8 | 10,989.9 | 16,552.2 | 20,232.7 | 28,819.5 | 34,870 | |
COGS | 9,231.8 | 9,766.6 | 14,801.2 | 18,426.3 | 26,426.3 | 32,144.8 | |
Gross Profit | 1,173.9 | 1,223.3 | 1,751 | 1,806.3 | 2,393.2 | 2,725.3 | |
Operating Expenses & Income | |||||||
Operating Income | 500.6 | 616.6 | 951.3 | 969 | 1,484.8 | 1,738.9 | |
Total Operating Expenses | 673.4 | 606.7 | 799.7 | 837.3 | 27,334.7 | 21,764.2 | |
R&D Expenses | 8.526383 | 9.753387 | 7.520819 | 8.364189 | 8.632504 | 9.440733 | |
Selling General & Admin Expenses | 94.56 | 96.02 | 108.7 | 105.3 | 166.3 | (61.45) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.78) | (36.13) | (54.26) | (60.08) | (25.81) | (25.98) | |
Interest Income | 5.358657 | 17.69 | 22.03 | 10.8 | 2.978775 | 2.047155 | |
Income Tax Expense | 136.9 | 155.8 | 241.5 | 243.5 | - | 112.2 | |
Net Income | |||||||
Net Income | 363.5 | 460.1 | 706.8 | 719 | 1,133.1 | 1,211.8 | |
Supplemental | |||||||
EBIT | 520.6 | 652.8 | 1,006.1 | 1,029.2 | - | - | |
EBITDA | 540.1 | 673 | 1,028.5 | 1,043.5 | - | - | |