

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,824.7 | 5,302.5 | 3,872.6 | 3,653.1 | 3,646.5 | 3,747.7 | |
COGS | 599.8 | 3,007.1 | 3,308.8 | 3,345.5 | 4,782.1 | 5,044.9 | |
Gross Profit | 2,224.9 | 2,295.4 | 563.8 | 307.6 | (1,135.6) | (1,297.2) | |
Operating Expenses & Income | |||||||
Operating Income | 2,082.2 | 2,027.6 | 364.9 | 39.4 | (1,436.3) | (1,572.1) | |
Total Operating Expenses | 142.7 | 267.7 | 275 | 268.2 | 300.7 | 274.9 | |
R&D Expenses | 8.791 | 10.84 | 12.4 | 12.8 | 13 | - | |
Selling General & Admin Expenses | 102.9 | 117.5 | 124.5 | 136.5 | 202.9 | 204.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107.3) | (26.44) | (54.7) | (8.28176) | (8.896666) | (35.86) | |
Interest Income | 8.87891 | 96.59 | 24 | 29.1 | 27.2 | 23.9 | |
Income Tax Expense | 256.3 | 585.1 | 87.1 | (41.9) | (260.5) | (289.5) | |
Net Income | |||||||
Net Income | 2,588.5 | 1,408.9 | 210.2 | (66.8) | (1,075.4) | (1,318.8) | |
Supplemental | |||||||
EBIT | 3,578.6 | 2,020.5 | 351.7 | (79.5) | (1,436.3) | (1,636.6) | |
EBITDA | 2,243.5 | 2,435 | 807.5 | 480.2 | (976) | (910.3) | |