
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,181.4 | 14,157.2 | 22,333.4 | 23,980.9 | 5,564.2 | 3,475.4 | |
COGS | 14,846.2 | 11,328.5 | 20,026.6 | 23,043.4 | 5,079.9 | 3,169.6 | |
Gross Profit | 3,335.1 | 2,828.7 | 2,306.8 | 937.5 | 484.3 | 305.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,654.8 | 1,264.6 | 911.5 | (1,532.7) | 153 | (120.7) | |
Total Operating Expenses | 1,020 | 1,081.3 | 1,395.3 | 2,470.3 | 5,411.2 | 1,927.9 | |
R&D Expenses | 34.94 | 38.14 | 22.09 | 10.63 | 6.288328 | 1.427406 | |
Selling General & Admin Expenses | 120.6 | 118 | 64.18 | 32.31 | 243.2 | 236.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (284.9) | (161.3) | (151.9) | (169.8) | (73.15) | (59.86) | |
Interest Income | 124.8 | 70.86 | 86.14 | 60.32 | 5.176661 | 9.664312 | |
Income Tax Expense | 489.9 | 437.8 | 563.7 | 312.6 | - | (4.688917) | |
Net Income | |||||||
Net Income | 1,086.3 | 630.9 | 357.5 | (1,730.9) | (1,145.7) | (1,193.5) | |
Supplemental | |||||||
EBIT | 1,700.7 | 1,413.4 | 1,060 | (1,367.6) | - | - | |
EBITDA | 1,747.1 | 1,462.6 | 1,111.4 | (1,320.8) | - | - | |