
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7,747.2 | 11,988.1 | 16,539.8 | 15,895.9 | 16,531.4 |
COGS | 6,817.5 | 10,151.5 | 13,866 | 12,584.9 | 12,201.7 |
Gross Profit | 929.8 | 1,836.6 | 2,673.8 | 3,311 | 4,329.7 |
Operating Expenses & Income | |||||
Operating Income | 523.5 | 1,247.8 | 1,711.1 | 2,155.1 | 2,959.8 |
Total Operating Expenses | 440.2 | 752.5 | 1,046.5 | 13,740.9 | 13,571.6 |
R&D Expenses | 82.45 | 92.31 | 100.7 | 108.2 | 126.5 |
Selling General & Admin Expenses | 236.1 | 504.1 | 766.1 | 1,047.7 | 1,243.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (21.65) | (28.73) | (58.8) | (104.3) | (54.35) |
Interest Income | 0.931 | 14.75 | 55.5 | 57.97 | 80.91 |
Income Tax Expense | 112.5 | 281.2 | 374.1 | - | - |
Net Income | |||||
Net Income | 389.9 | 938.4 | 1,279.8 | 1,726.1 | 2,338.1 |
Supplemental | |||||
EBIT | 523.5 | 1,247.8 | 1,711.1 | - | - |
EBITDA | 589.4 | 1,340.7 | 1,829.3 | - | - |