

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,878.2 | 12,237.2 | 8,149.1 | 8,269.9 | 7,113.1 | 7,302 | |
COGS | 9,573 | 11,185.7 | 8,210.1 | 8,034 | 6,932 | 7,058.9 | |
Gross Profit | 1,305.2 | 1,051.5 | (61.01) | 235.8 | 124.7 | 186.8 | |
Operating Expenses & Income | |||||||
Operating Income | 229.6 | 37.24 | (590.3) | (386.7) | (382.2) | (292.6) | |
Total Operating Expenses | 1,075.6 | 1,010.3 | 529.3 | 626.1 | 506.9 | 536.5 | |
R&D Expenses | 36.24 | 32.14 | 37.67 | 49.79 | 49.3 | 51.9 | |
Selling General & Admin Expenses | 221.2 | 218 | 215.5 | 241.6 | 236.4 | 235.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.14) | (66.56) | (78.05) | (93.59) | (122.8) | (123.4) | |
Interest Income | 23.91 | 35.79 | 66.17 | 54.04 | 37.76 | 34.35 | |
Income Tax Expense | 38.88 | 122.5 | (43.08) | 18.16 | (69.15) | (55.15) | |
Net Income | |||||||
Net Income | 648.8 | 489.8 | (273.4) | 272.5 | (772.4) | (671.1) | |
Supplemental | |||||||
EBIT | 729.6 | 657.6 | (280.1) | 254.2 | (382.2) | (369.3) | |
EBITDA | 1,444.3 | 1,406.2 | 392.5 | 931.7 | 311.7 | 288 | |