
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,217.2 | 8,596.3 | 18,557.1 | 21,810.7 | 19,129.9 | 19,623.2 | |
COGS | 3,215.7 | 6,124 | 14,357.3 | 16,893.9 | 14,478.1 | 14,930 | |
Gross Profit | 1,001.5 | 2,472.3 | 4,199.8 | 4,916.8 | 4,651.8 | 4,693.2 | |
Operating Expenses & Income | |||||||
Operating Income | 617.7 | 1,801.3 | 2,235.6 | 2,584.6 | 2,118.1 | 2,340.2 | |
Total Operating Expenses | 3,599.4 | 6,795 | 16,321.5 | 19,226 | 17,011.8 | 17,283 | |
R&D Expenses | 14.39 | 28.09 | 64.15 | 100.5 | 97.46 | 80.39 | |
Selling General & Admin Expenses | 171.1 | 354.7 | 940.7 | 963.7 | 873.9 | 813.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (147.9) | (153.5) | (57.4) | (782.9) | (756.7) | (484.7) | |
Interest Income | 13.17 | 69.99 | 265.7 | 1,012.5 | 383.5 | 272.8 | |
Income Tax Expense | 188.4 | 512.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 746.5 | 1,866.5 | 4,306 | 1,043.3 | 164.3 | (515.6) | |
Supplemental | |||||||
EBIT | 628.3 | 1,793.6 | - | - | - | - | |
EBITDA | 1,383.5 | 3,182.7 | - | - | - | - | |