
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,433 | 7,972.1 | 6,521.9 | 5,589.7 | 5,180.2 | 10,140.5 | |
COGS | 8,329.1 | 6,166.8 | 6,176.1 | 5,917.7 | 4,386.4 | 9,957.4 | |
Gross Profit | 1,640.1 | 1,229.7 | 345.8 | (328) | 793.8 | 183.1 | |
Operating Expenses & Income | |||||||
Operating Income | 338.9 | (2.791) | (946.6) | (2,088.9) | (173.2) | (1,851.9) | |
Total Operating Expenses | 1,217.7 | 1,232.5 | 1,292.4 | 1,760.9 | 967 | 2,035 | |
R&D Expenses | 501.4 | 530.4 | 627.8 | 580 | 264.6 | 616 | |
Selling General & Admin Expenses | 1,175.7 | 1,122.1 | 1,210.6 | 1,115.2 | 652.6 | 1,452.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (73.69) | (165.2) | (196.8) | (96.62) | (49.8) | (91.85) | |
Interest Income | 165.1 | 168.1 | 21.62 | 109.7 | 49.8 | 78.68 | |
Income Tax Expense | 51.37 | 67.3 | 51.77 | 32.58 | 4.912 | (25.15) | |
Net Income | |||||||
Net Income | 228.2 | 137.3 | (1,229.7) | (3,942.2) | 120.4 | (3,785.4) | |
Supplemental | |||||||
EBIT | 407.3 | 414.4 | (956.9) | (3,761.6) | 82.81 | (1,678.7) | |
EBITDA | 1,171.5 | 1,314.3 | (159.6) | (3,116.8) | 334.1 | (819.4) | |