
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,729.6 | 24,573.7 | 27,247.9 | 26,974.2 | 21,346.8 | 45,237 | |
COGS | 12,073.9 | 22,234.1 | 23,585.5 | 23,371.4 | 18,185.1 | 38,788.7 | |
Gross Profit | 1,655.7 | 3,224.1 | 3,662.4 | 3,602.8 | 3,161.7 | 6,448.3 | |
Operating Expenses & Income | |||||||
Operating Income | 676.1 | 870.6 | 1,245.9 | 1,209.5 | 1,055 | 2,202.2 | |
Total Operating Expenses | 979.6 | 2,261 | 2,416.5 | 2,393.3 | 2,057.2 | 4,240.9 | |
R&D Expenses | 290.9 | 896.7 | 1,644.8 | 934.8 | 805 | 2,126.8 | |
Selling General & Admin Expenses | 607.3 | 1,212.5 | 1,270.3 | 1,268 | 1,044.4 | 1,268 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.95) | (65.2) | (495.5) | (675.6) | (510.7) | (559.7) | |
Interest Income | 28.13 | 50.3 | 90.7 | 129.4 | 101.8 | - | |
Income Tax Expense | 122 | 177 | 232.4 | 235.3 | 370.9 | 672.9 | |
Net Income | |||||||
Net Income | (69.27) | (381.8) | 222.2 | (185.2) | (2,008.6) | (2,265) | |
Supplemental | |||||||
EBIT | 672.2 | 859.4 | 686.8 | 308.2 | 1,055 | 1,300.1 | |
EBITDA | 1,786.3 | 2,696.2 | 2,554.6 | 2,238.8 | 2,163.7 | 4,033.9 | |