

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,785.5 | 21,718.4 | 24,845.8 | 21,751.3 | 19,837.4 | 41,851.7 | |
COGS | 17,562.4 | 17,300.3 | 21,451 | 18,877.6 | 15,472.5 | 34,525.6 | |
Gross Profit | 3,223.1 | 4,418.1 | 3,394.9 | 2,873.7 | 4,364.9 | 7,326.1 | |
Operating Expenses & Income | |||||||
Operating Income | (249) | 1,662.3 | 687 | (5,707.1) | 1,601.6 | (4,163.7) | |
Total Operating Expenses | 3,472.2 | 2,752.8 | 2,707.8 | 8,580.8 | 2,763.3 | 11,489.8 | |
R&D Expenses | 667.8 | 744.8 | 904.5 | 760.6 | 851.3 | 1,623.8 | |
Selling General & Admin Expenses | 831.7 | 887.9 | 980.8 | 776.4 | 1,625.2 | 1,178.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (452.4) | (890.6) | (1,135.1) | (565.1) | (436) | (1,001.1) | |
Interest Income | 1,876.4 | 733.4 | 160.3 | 758.2 | 124.2 | 1,050.2 | |
Income Tax Expense | 272.1 | 447.6 | 10.59 | 175.7 | 325 | 506.5 | |
Net Income | |||||||
Net Income | (2,685.3) | (161) | (950.5) | (5,651) | (101.5) | (5,742.5) | |
Supplemental | |||||||
EBIT | (1,643) | 1,586.9 | 690.3 | (5,179.7) | 1,601.6 | (3,276.9) | |
EBITDA | (984.9) | 2,206.3 | 1,420.7 | (4,525) | 2,684.5 | (1,534.8) | |