

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,738.9 | 6,552 | 7,520.4 | 11,521.1 | 9,449.3 | 19,060.4 | |
COGS | 6,233.7 | 5,320.2 | 6,082.1 | 9,343.4 | 7,683.2 | 15,550.4 | |
Gross Profit | 1,505.2 | 1,231.8 | 1,438.3 | 2,177.7 | 1,766.1 | 3,510 | |
Operating Expenses & Income | |||||||
Operating Income | 750.6 | 563.1 | 744.4 | 1,137.7 | 924.8 | 1,875.3 | |
Total Operating Expenses | 754.6 | 668.7 | 693.9 | 1,040 | 841.3 | 1,634.7 | |
R&D Expenses | 93.38 | 95.13 | 139.9 | 193.9 | 142.1 | - | |
Selling General & Admin Expenses | 821.9 | 727.4 | 752.6 | 1,088.8 | 1,087.3 | 633.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.32) | (99.57) | (175.6) | (229.3) | (151.7) | (286.6) | |
Interest Income | 5.321078 | 9.271 | 13.35 | 23.77 | 12.89 | - | |
Income Tax Expense | 71.06 | 39.25 | 74.29 | 136.4 | 157 | 321.4 | |
Net Income | |||||||
Net Income | 574 | 388 | 436.6 | 717.5 | 354.2 | 1,070.2 | |
Supplemental | |||||||
EBIT | 750.6 | 563.1 | 744.4 | 1,137.7 | 924.8 | 1,875.3 | |
EBITDA | 1,288.7 | 1,080 | 1,285.8 | 1,872.1 | 1,455.4 | 2,797 | |