
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,221.5 | 17,637.5 | 13,707.3 | 11,086.7 | 9,221 | 9,432.7 | |
COGS | 15,181.1 | 16,959.3 | 12,030.5 | 10,876.1 | 9,570.9 | 9,624.5 | |
Gross Profit | 5,040.4 | 678.2 | 1,676.8 | 210.6 | (349.9) | (191.7) | |
Operating Expenses & Income | |||||||
Operating Income | 3,312.3 | (490.4) | 459.9 | (842.7) | (1,259.9) | (1,078) | |
Total Operating Expenses | 1,723.2 | 1,662.6 | 1,195.8 | 1,053.3 | 910 | 886.2 | |
R&D Expenses | 77.17 | 72.48 | 72.93 | 50.59 | 34.7 | 34.42 | |
Selling General & Admin Expenses | 292.6 | 331.1 | 293 | 275.8 | 236.4 | 225.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.294) | (26.81) | (69.54) | (93.59) | (110.2) | (110.3) | |
Interest Income | 2.235 | 10.13 | 31.05 | 39.54 | 27.31 | 21.15 | |
Income Tax Expense | 675.6 | (179.5) | 72.85 | (168.6) | (345.1) | (301.2) | |
Net Income | |||||||
Net Income | 2,468.7 | (370.2) | 341.9 | (710) | (919) | (770.9) | |
Supplemental | |||||||
EBIT | 3,290.2 | (463.9) | 547.6 | (826.4) | (1,265.1) | (1,119.2) | |
EBITDA | 3,966.2 | 225.1 | 1,318.8 | 47.93 | (459) | (301.9) | |