
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,528.8 | 10,223.5 | 16,368 | 16,082.3 | 7,330.6 | 6,239.4 | |
COGS | 4,968.9 | 7,553.2 | 12,392.6 | 11,779.8 | 4,966 | 4,492.5 | |
Gross Profit | 1,559.8 | 2,670.3 | 3,975.4 | 4,302.5 | 2,364.6 | 1,746.9 | |
Operating Expenses & Income | |||||||
Operating Income | 389.9 | 1,351.3 | 2,464.8 | 2,786.8 | 815.9 | 234.6 | |
Total Operating Expenses | 1,169.9 | 1,319 | 1,510.7 | 1,515.7 | 1,548.7 | 1,512.3 | |
R&D Expenses | 152 | 73 | 167 | 124 | - | - | |
Selling General & Admin Expenses | 166 | 179 | 230 | 198 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.067) | (2.505) | (2.54) | (9.179) | (24.16) | (32.49) | |
Interest Income | 2.447 | 1.759 | 2.007 | 12.58 | 15.55 | - | |
Income Tax Expense | 112.8 | 434 | 690.8 | 820.9 | 236.4 | 77.38 | |
Net Income | |||||||
Net Income | 377.7 | 1,028.3 | 1,907.9 | 1,937.9 | 584.9 | 257.2 | |
Supplemental | |||||||
EBIT | 493.6 | 1,464.8 | 2,601.2 | 2,768 | 845.5 | 302.9 | |
EBITDA | 643.7 | 1,613.2 | 2,746.9 | 2,932.4 | 988.3 | 434.8 | |