
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 24,616.7 | 23,368.3 | 17,875.3 | 18,059.9 | 15,334 | 13,840.3 | |
COGS | 17,672.3 | 20,095.5 | 16,409.5 | 17,159.3 | 16,243.4 | 15,309.7 | |
Gross Profit | 6,944.4 | 3,272.8 | 1,465.8 | 900.6 | (909.4) | (1,469.3) | |
Operating Expenses & Income | |||||||
Operating Income | 5,582 | 1,956.8 | 105.3 | (590.9) | (2,223.6) | (1,596.1) | |
Total Operating Expenses | 1,738.3 | 1,547.2 | 1,360.6 | 1,491.5 | 1,314.2 | 126.8 | |
R&D Expenses | 352.2 | 190.9 | 209.1 | 187.8 | 164.1 | 125.5 | |
Selling General & Admin Expenses | 911.7 | 926.6 | 831.2 | 866 | 807 | 550.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (197.4) | (498.1) | (686.9) | (841.6) | (706.9) | (567.6) | |
Interest Income | 36.18 | 142.6 | 487.2 | 513.6 | 381.3 | 279.7 | |
Income Tax Expense | 1,923.4 | 809.5 | 428.1 | 425.9 | (4.924) | 280.7 | |
Net Income | |||||||
Net Income | 3,395.4 | 679.4 | (494.4) | (2,712.9) | (4,148.7) | (4,997.9) | |
Supplemental | |||||||
EBIT | 5,587.8 | 1,904.7 | 572.2 | (574.2) | (2,223.6) | - | |
EBITDA | 6,620.1 | 3,175.5 | 1,905.6 | 684.8 | (806.7) | (1,146.3) | |