

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,146.3 | 25,435.5 | 18,280.4 | 14,274.4 | 19,366.8 | 40,676.5 | |
COGS | 19,399.2 | 23,423.1 | 16,760.3 | 12,150.5 | 17,969.7 | 36,983 | |
Gross Profit | 1,378.6 | 1,667.3 | 1,520.1 | 2,123.9 | 1,397.2 | 3,690.5 | |
Operating Expenses & Income | |||||||
Operating Income | 772.7 | 818.7 | 590.7 | (1,212.7) | 1,027.5 | 1,552 | |
Total Operating Expenses | 605.9 | 848.6 | 929.4 | 3,336.6 | 369.7 | 2,138.5 | |
R&D Expenses | 203.9 | 315.5 | 269.9 | 228.8 | 205.9 | 454.8 | |
Selling General & Admin Expenses | 50.83 | 81.67 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.34) | (102.4) | (119) | (134.5) | (149.6) | (285.9) | |
Interest Income | 12.17 | 7.859 | 34.7 | 42.57 | 26 | - | |
Income Tax Expense | 157.4 | 137.6 | 104.9 | 102.8 | 382.1 | 500.3 | |
Net Income | |||||||
Net Income | 544.1 | 569.9 | 385.1 | (1,422.2) | 384.4 | 616.1 | |
Supplemental | |||||||
EBIT | 767.9 | 797.4 | 601 | (1,234) | 1,027.5 | 108.8 | |
EBITDA | 1,013.6 | 1,083.4 | 899.5 | (971.5) | 1,323.5 | 637.5 | |