
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,107.3 | 13,552 | 12,803.1 | 12,767.9 | 11,610.3 | 13,458 | |
COGS | 7,337.2 | 11,730.1 | 11,474.8 | 11,693.6 | 10,467.5 | 11,183.3 | |
Gross Profit | 770 | 1,821.9 | 1,328.2 | 1,074.3 | 1,142.8 | 2,275 | |
Operating Expenses & Income | |||||||
Operating Income | 351.9 | 1,319.5 | 736.2 | 474.8 | 392.7 | 1,466.4 | |
Total Operating Expenses | 412.4 | 576.3 | 592 | 599.4 | 750.1 | 808.6 | |
R&D Expenses | 3.196408 | 24.8 | 7.402784 | - | 5.640885 | 5.834005 | |
Selling General & Admin Expenses | 133.4 | 181.9 | 185.9 | 203.8 | 257.1 | 275.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (75.65) | (91) | (143.6) | (147.1) | (138.3) | (139.7) | |
Interest Income | 4.70846 | 3.096542 | 11.92 | 13.33 | 18.58 | 18.7 | |
Income Tax Expense | 57.95 | 491.3 | 123.5 | 263.8 | 77.84 | 314.3 | |
Net Income | |||||||
Net Income | 296.6 | 830.9 | 477.7 | 59.79 | 173.3 | 1,056 | |
Supplemental | |||||||
EBIT | 370.9 | 1,325 | 725.2 | 441.4 | 392.7 | 1,476 | |
EBITDA | 594.7 | 1,613.2 | 1,046.7 | 783.2 | 733.8 | 1,802.9 | |