| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,143.2 | 4,529.8 | 3,972.3 | 4,299.9 | 4,326.3 | 4,313.7 | |
COGS | 4,166.5 | 3,315.4 | 3,041.8 | 3,794.6 | 4,463.9 | 4,508.1 | |
Gross Profit | 1,976.8 | 1,214.4 | 930.4 | 505.3 | (137.6) | (194.4) | |
Operating Expenses & Income | |||||||
Operating Income | 1,032.1 | 466.1 | 78.68 | (612.5) | (1,285.8) | (1,175.8) | |
Total Operating Expenses | 963.8 | 823.5 | 851.8 | 1,117.7 | 1,148.2 | 984.7 | |
R&D Expenses | 140.3 | 143.7 | 231.2 | 483.8 | 572.8 | 489.1 | |
Selling General & Admin Expenses | 703.1 | 573.6 | 497.6 | 536.5 | 495.3 | 340.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.23) | (11.49) | (19.52) | (51.4) | (89.69) | (97.65) | |
Interest Income | 9.179 | 15.57 | 33.95 | 35.8 | 41.08 | 33.63 | |
Income Tax Expense | 183.3 | 86.31 | (3.466) | 23.43 | 67.58 | 80.65 | |
Net Income | |||||||
Net Income | 829.4 | 360.5 | 307.2 | (510.1) | (1,261.7) | (1,134.4) | |
Supplemental | |||||||
EBIT | 1,032.1 | 466.1 | 323.5 | (467.4) | (1,285.8) | (1,192.6) | |
EBITDA | 1,504.6 | 906.6 | 837.3 | 283.1 | (182.2) | (26.34) | |
