

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,778 | 5,843 | 6,018 | 6,197.5 | 6,641.1 | 6,726.2 | |
COGS | 2,692 | 3,671 | 3,418 | 3,338.5 | 5,270.4 | 5,681.2 | |
Gross Profit | 2,086 | 2,172 | 2,600 | 2,859 | 1,370.7 | 1,045.5 | |
Operating Expenses & Income | |||||||
Operating Income | 314 | (26) | 402 | 688.1 | 793.4 | 898 | |
Total Operating Expenses | 1,772 | 2,197 | 2,194 | 2,170.9 | 577.3 | 127.4 | |
R&D Expenses | 209 | 259 | 276 | - | 316 | - | |
Selling General & Admin Expenses | 119 | 158 | 143 | 146.1 | 142 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26) | (32.23) | (60) | (60.54) | (69.16) | (30.88) | |
Interest Income | 13 | 19 | 31 | 42.28 | 67 | 17 | |
Income Tax Expense | 103 | 26 | 95 | 173 | 190.2 | 199.3 | |
Net Income | |||||||
Net Income | 194 | (64) | 258 | 483.4 | 601.3 | 635.3 | |
Supplemental | |||||||
EBIT | 322 | 105 | 415 | 648.7 | 847.2 | 889.2 | |
EBITDA | 459 | 181 | 484 | 719.8 | 1,018.2 | 1,028.2 | |