

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,742.1 | 7,122.4 | 7,786.5 | 7,217.1 | 6,121 | 5,895.1 | |
COGS | 7,684.7 | 5,037.3 | 5,119.4 | 4,639.8 | 3,918.5 | 3,710.8 | |
Gross Profit | 4,057.4 | 2,085.2 | 2,667.1 | 2,577.3 | 2,202.6 | 2,184.3 | |
Operating Expenses & Income | |||||||
Operating Income | 651.9 | 141.6 | (99.61) | 29.87 | (413.9) | (137.9) | |
Total Operating Expenses | 3,252.3 | 2,396.4 | 2,766.7 | 2,579.8 | 2,616.5 | 2,427.7 | |
R&D Expenses | 110.8 | 108.3 | 118.6 | 124.6 | 129.2 | 131.8 | |
Selling General & Admin Expenses | 717.6 | 768.1 | 815.7 | 885.6 | 991.1 | 950.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.51) | (84.53) | (97.89) | (97.66) | (101.9) | (102.3) | |
Interest Income | 1.444 | 2.275 | 13.4 | 13.73 | 7.365 | 4.914 | |
Income Tax Expense | 105 | 13.62 | (59.06) | 8.954 | (149.3) | (97.19) | |
Net Income | |||||||
Net Income | 440.3 | (94.68) | (122.8) | 71.95 | (561.4) | (442.1) | |
Supplemental | |||||||
EBIT | 620.5 | 5.435 | (71.54) | 176.8 | (676.7) | (541.1) | |
EBITDA | 901.5 | 257 | 194.6 | 455.2 | (410.1) | (280) | |