
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,080.1 | 7,165.2 | 6,687.9 | 6,763.3 | 7,717.5 | 8,746.6 |
COGS | 3,165.1 | 6,006.2 | 5,612.9 | 6,010.7 | 6,083.3 | 6,849.9 |
Gross Profit | 914.9 | 1,159 | 1,074.9 | 752.6 | 1,634.3 | 1,896.8 |
Operating Expenses & Income | ||||||
Operating Income | 584 | 657.4 | 577.2 | 310.6 | 837.8 | 968.8 |
Total Operating Expenses | 3,496 | 6,507.8 | 6,110.7 | 6,452.7 | 6,879.7 | 7,777.9 |
R&D Expenses | 160.2 | 337.5 | 353.9 | 320.9 | 505.7 | 525.1 |
Selling General & Admin Expenses | 99.66 | 79.14 | 70.92 | 89.07 | 165.7 | 182.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (75.49) | (66.59) | (48.4) | (42.78) | (78.79) | (103.2) |
Interest Income | 12.72 | 39.56 | 71.87 | 70.9 | 88.74 | 90.55 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 453.1 | 702.7 | 563.7 | 291 | 705.6 | 796.8 |
Supplemental | ||||||
EBIT | - | 833.3 | 665.4 | 357.7 | 868.1 | 1,031.9 |
EBITDA | - | 928.4 | 809.3 | 525.1 | 1,105.7 | 1,031.9 |