
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,765.5 | 31,447.5 | 32,271.3 | 33,494.3 | 36,188.2 | 35,644 | |
COGS | 30,093.2 | 27,899.6 | 30,583.3 | 29,458 | 31,502.6 | 30,266.5 | |
Gross Profit | 3,672.3 | 3,547.9 | 1,688 | 4,036.3 | 4,685.6 | 5,377.5 | |
Operating Expenses & Income | |||||||
Operating Income | (192.9) | 129 | (1,926.2) | (449) | 771.4 | 741.6 | |
Total Operating Expenses | 3,865.3 | 3,418.9 | 3,614.2 | 4,485.4 | 3,914.2 | 10,994.3 | |
R&D Expenses | 1,998.1 | 2,732.1 | 3,062 | 3,245.6 | 2,300.2 | 3,071.3 | |
Selling General & Admin Expenses | 992.7 | 1,081.5 | 831.9 | 845.1 | 394.2 | 1,391.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (731.7) | (901.8) | (1,059.2) | (1,045.4) | (778.9) | (735.4) | |
Interest Income | 143.2 | 136.8 | 190.3 | 103.1 | 28.41 | 20.16 | |
Income Tax Expense | (120.4) | 57.23 | 178.3 | 238.3 | 140.8 | 132.5 | |
Net Income | |||||||
Net Income | (34.39) | 111.7 | (2,097.6) | (668.6) | 167.4 | (68.23) | |
Supplemental | |||||||
EBIT | 153.9 | (825.6) | (2,531.6) | (496.7) | 771.4 | - | |
EBITDA | 3,605.1 | 2,673.8 | 1,847.5 | 4,814 | 6,622.6 | - | |