
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,536.1 | 13,830.3 | 12,141.8 | 11,461.5 | 14,252.1 | 17,557.7 | |
COGS | 7,664.2 | 10,587.1 | 9,166.6 | 8,332.3 | 10,007.1 | 10,006.9 | |
Gross Profit | 1,871.8 | 3,243.2 | 2,975.2 | 3,129.2 | 4,214.7 | 7,550.8 | |
Operating Expenses & Income | |||||||
Operating Income | 718.3 | 1,170.2 | 1,108.2 | 369.4 | 1,085.5 | 4,274.2 | |
Total Operating Expenses | 1,086.2 | 1,989.5 | 1,867 | 2,759.8 | 3,129.2 | 3,276.5 | |
R&D Expenses | 473.2 | 783.9 | 704.7 | 739.7 | 774.5 | 950.3 | |
Selling General & Admin Expenses | 236.3 | 178.9 | 269.7 | 920.9 | 281.4 | 1,080.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (94.36) | (192.3) | (208.3) | (233.6) | (285) | (274.8) | |
Interest Income | 19.64 | 75.56 | 100.8 | 83.29 | 49.46 | - | |
Income Tax Expense | 27.33 | (9.270617) | 35.91 | 10.95 | 263.2 | 835.5 | |
Net Income | |||||||
Net Income | 708.5 | 1,167 | 1,179.8 | 635.1 | 813.7 | 3,422.6 | |
Supplemental | |||||||
EBIT | 360.2 | 1,344.2 | 1,314.4 | 984.4 | 1,277.4 | 4,001.7 | |
EBITDA | 741.3 | 1,950.6 | 2,088.4 | 1,733.5 | 2,439.5 | 5,230.2 | |