
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,408.5 | 12,595.6 | 10,483.9 | 7,469.8 | 8,250.1 | 16,016.6 | |
COGS | 13,322.7 | 11,687.1 | 9,446.9 | 6,661.6 | 7,158 | 14,014 | |
Gross Profit | 1,085.8 | 908.5 | 1,037 | 808.2 | 1,092.1 | 2,002.6 | |
Operating Expenses & Income | |||||||
Operating Income | (110.4) | (34.27) | 63.65 | 209.7 | 148.3 | 243.2 | |
Total Operating Expenses | 1,196.2 | 942.8 | 973.4 | 766 | 943.8 | 1,759.3 | |
R&D Expenses | 408.4 | 319.5 | 306.6 | 265.2 | 464.2 | 814.9 | |
Selling General & Admin Expenses | 577.3 | 488 | 498.3 | 403.9 | 418.7 | 622.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (115.7) | (116.8) | (120.5) | (109) | (105.8) | (98.83) | |
Interest Income | 39.73 | 59.8 | 105.8 | 126.3 | 105.4 | 110.6 | |
Income Tax Expense | (0.054) | 6.559 | 8.005 | 8.542481 | 16.66 | 33.39 | |
Net Income | |||||||
Net Income | (24.15) | 22.61 | 23.48 | 47.57 | 78.99 | 151.3 | |
Supplemental | |||||||
EBIT | (110.4) | (34.27) | 63.65 | 42.21 | 148.3 | 243.2 | |
EBITDA | 220.4 | 347.2 | 423.4 | 380.3 | 535.7 | 1,004.3 | |