

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,370.1 | 6,949.9 | 4,964.2 | 6,239.7 | 7,426 | 13,797 | |
COGS | 4,273.9 | 4,773.6 | 3,000.2 | 3,878.7 | 6,851.5 | 11,209.4 | |
Gross Profit | 2,096.2 | 2,176.4 | 1,964 | 2,361 | 574.4 | 2,590 | |
Operating Expenses & Income | |||||||
Operating Income | 479.2 | 591.4 | 349.5 | 527.2 | 593.5 | 1,217.6 | |
Total Operating Expenses | 1,622.1 | 1,577.4 | 1,614.5 | 1,833.8 | (19.06) | 1,372 | |
R&D Expenses | 484.7 | 572 | 483 | 404.4 | 389.5 | 502.7 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.466291) | (3.053) | (6.352) | (9.727962) | (7.443) | (95.45) | |
Interest Income | 6.592371 | 48.44 | 49.17 | 49.63 | 65.12 | - | |
Income Tax Expense | 125.5 | 146 | 134.3 | 186.1 | 226.5 | 476.7 | |
Net Income | |||||||
Net Income | 532.2 | 716.2 | 693.4 | 923.8 | 977.2 | 1,617.5 | |
Supplemental | |||||||
EBIT | 474.1 | 599 | 831.9 | 1,117.3 | 593.5 | 1,807.7 | |
EBITDA | 1,015 | 773.5 | 1,006.3 | 1,351.4 | 799.1 | 2,212.2 | |