
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,640.1 | 4,865.3 | 5,839 | 10,125.5 | 8,779.7 | 8,878.1 | |
COGS | 2,275.6 | 3,737.7 | 4,331.6 | 7,440.2 | 6,816.3 | 6,760.4 | |
Gross Profit | 364.6 | 1,127.7 | 1,507.4 | 2,685.3 | 1,963.4 | 2,117.7 | |
Operating Expenses & Income | |||||||
Operating Income | 222.7 | 848.3 | 1,048.4 | 1,782.1 | 887.2 | 1,034.7 | |
Total Operating Expenses | 141.9 | 279.4 | 409.2 | 903.2 | 1,076.2 | 1,083 | |
R&D Expenses | 4.748 | 15.46 | 55.16 | 106.1 | 99.14 | 108.9 | |
Selling General & Admin Expenses | 115.4 | 243.5 | 311 | 620.1 | 806.6 | 810.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.447) | (14.37) | (56.74) | (148.5) | (280.4) | (393.4) | |
Interest Income | 0.288 | 2.64 | 18.39 | 29.59 | 28.11 | 29.4 | |
Income Tax Expense | 52.25 | 164.3 | 184.3 | 340.5 | 206.9 | 190.2 | |
Net Income | |||||||
Net Income | 165.3 | 650.1 | 815.4 | 1,198.9 | 503.9 | 457.8 | |
Supplemental | |||||||
EBIT | 224.2 | 818.8 | 1,059.5 | 1,668.2 | 887.2 | 918.5 | |
EBITDA | 250.4 | 858 | 1,137.7 | 1,789.4 | 1,105.2 | 1,235.8 | |