

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,345.7 | 11,662 | 12,427.5 | 12,985.5 | 13,562 | 20,713 | |
COGS | 8,483.6 | 10,405.4 | 11,586.1 | 11,228.8 | 13,080 | 18,666.5 | |
Gross Profit | 862.2 | 1,256.6 | 841.5 | 1,756.8 | 482.1 | (199.4) | |
Operating Expenses & Income | |||||||
Operating Income | 207.6 | 271 | 293.3 | 326.2 | 317.7 | 404.5 | |
Total Operating Expenses | 658.2 | 1,002.6 | 548.2 | 1,430.6 | 164.4 | (440.3) | |
R&D Expenses | 2.149632 | 1.90642 | 2.088 | 1.761 | 1.579 | 92.69 | |
Selling General & Admin Expenses | 68.67 | 42.71 | 27.34 | 97.83 | - | 20.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.1728) | (2.250193) | (6.614) | (8.319) | (9.504) | (13.52) | |
Interest Income | 15.17 | 20.8 | 82.89 | 101 | - | 51 | |
Income Tax Expense | 58.17 | 76.25 | 95.74 | 110.9 | 100.7 | 129.9 | |
Net Income | |||||||
Net Income | 150.3 | 202.3 | 272.3 | 308.2 | 281.6 | 411.6 | |
Supplemental | |||||||
EBIT | 224.5 | 290 | 369.9 | 427.5 | 390.9 | 497.1 | |
EBITDA | 331.5 | 415.1 | 527.6 | 593 | 559.3 | 703.9 | |