

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,823.4 | 4,379.2 | 9,320.6 | 10,797.6 | 9,272 | 7,100.8 | |
COGS | 5,728.4 | 2,906.9 | 7,420.6 | 7,269.1 | 6,221.6 | 4,610.3 | |
Gross Profit | 2,095 | 1,472.3 | 1,900 | 3,528.5 | 3,050.5 | 2,490.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,172.1 | 620.4 | 977 | 2,436.3 | 1,920.5 | 1,294 | |
Total Operating Expenses | 922.9 | 851.9 | 923.1 | 1,092.2 | 1,130 | 1,196.5 | |
R&D Expenses | 65.15 | 52.23 | 38 | 57.29 | 109.3 | - | |
Selling General & Admin Expenses | 122 | 122 | 122 | 165 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.5) | (0.437) | - | - | - | - | |
Interest Income | 0.392 | 0.437 | 0.767 | 0.77 | 13.12 | - | |
Income Tax Expense | 372.7 | 156 | (29.87) | 750.1 | 596.7 | 503.1 | |
Net Income | |||||||
Net Income | 778.7 | 379.3 | 993.2 | 1,676.4 | 1,325.5 | 787.6 | |
Supplemental | |||||||
EBIT | 1,172.1 | 620.4 | 977 | 2,436.3 | 1,920.5 | 1,294 | |
EBITDA | 1,376.1 | 846.4 | 1,186.3 | 2,654.4 | 2,149.1 | 1,525.6 | |