

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,786.6 | 3,255.8 | 2,743.4 | 3,270.1 | 4,053.2 | 4,394.8 | |
COGS | 2,228.5 | 2,439.4 | 2,141.9 | 2,334.3 | 2,655.2 | 2,563.5 | |
Gross Profit | 1,558.1 | 816.4 | 601.5 | 935.8 | 1,398 | 1,831.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,437.2 | 588.8 | 471.1 | 816.7 | 1,275.1 | 1,707.9 | |
Total Operating Expenses | 2,349.3 | 2,667 | 2,272.4 | 2,453.4 | 2,778.1 | 2,686.9 | |
R&D Expenses | 9.329997 | 115.2 | 10.96 | 6.6 | 5.4 | - | |
Selling General & Admin Expenses | 59.37 | 57.68 | 66.72 | 58.3 | 63.9 | 62.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.553066) | (12.45) | (59.64) | (123.6) | (68.7) | (43.4) | |
Interest Income | 0.697304 | 4.508083 | 10.88 | 16.1 | 14.6 | 13.4 | |
Income Tax Expense | 416 | 144.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 887.7 | 457 | 241.6 | (203.5) | 1,283 | 1,570 | |
Supplemental | |||||||
EBIT | 1,437.2 | 588.8 | 550.9 | 650 | 1,216.4 | 1,668.4 | |
EBITDA | 2,019.4 | 1,246.7 | 1,048.7 | 1,224.2 | 1,835.3 | 2,243.3 | |