| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,019.8 | 32,004.4 | 26,608.6 | 22,729.5 | 6,186.6 | 8,370.5 | |
COGS | 25,263.1 | 27,416.4 | 24,513.3 | 22,181.1 | 8,602.4 | 9,991.6 | |
Gross Profit | 7,756.7 | 4,588 | 2,095.3 | 548.4 | (2,415.8) | (1,621.1) | |
Operating Expenses & Income | |||||||
Operating Income | 2,281.5 | 156.2 | (1,693.6) | (7,820.7) | (3,165.6) | (5,565.1) | |
Total Operating Expenses | 5,475.2 | 4,431.8 | 3,788.9 | 8,369.1 | 9,352.1 | 10,351.8 | |
R&D Expenses | 1,453.8 | 1,290.3 | 1,164.4 | 1,080.3 | 93.26 | 105.3 | |
Selling General & Admin Expenses | 912.8 | 725.6 | 665.2 | 712.1 | 118.6 | 766.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,648.2) | (1,771.1) | (1,908.4) | (1,869.7) | (1,603) | (1,493.8) | |
Interest Income | 587.3 | 310 | 201.1 | 182.5 | 88.94 | 67.7 | |
Income Tax Expense | 216.5 | (135.1) | (383.1) | (60.17) | - | 140.1 | |
Net Income | |||||||
Net Income | 2,065.5 | 189.3 | (1,281.3) | (7,410.8) | (8,295.9) | (7,356.8) | |
Supplemental | |||||||
EBIT | 4,954.4 | 1,953.3 | 198.7 | (5,983.5) | - | - | |
EBITDA | 7,371.8 | 4,263.6 | 2,510.7 | (3,621.3) | - | - | |
