
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,046.5 | 15,202.9 | 13,722.5 | 16,934.2 | 18,842.4 | 19,578.1 | |
COGS | 9,627 | 12,867.9 | 11,230.9 | 13,940.1 | 15,251.7 | 22,477.1 | |
Gross Profit | 1,419.5 | 2,335 | 2,491.5 | 2,994.1 | 18,842.4 | 18,960.7 | |
Operating Expenses & Income | |||||||
Operating Income | (721.9) | 21.27 | 160.2 | 947.4 | 754.6 | 827.5 | |
Total Operating Expenses | 2,141.4 | 2,313.8 | 2,331.3 | 2,046.6 | 18,087.8 | 452.9 | |
R&D Expenses | 1,078.7 | 1,215.6 | 1,238.5 | 1,224.3 | 1,393.7 | 2,106.3 | |
Selling General & Admin Expenses | 713.8 | 784.5 | 798.1 | 845.2 | 449.2 | 1,482.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (254.6) | (301.7) | (254.9) | (247.7) | (165.7) | (166.8) | |
Interest Income | 20.91 | 17.54 | 41.25 | 38.5 | 32.4 | 17.54 | |
Income Tax Expense | (56.6) | (49.09) | 0.760007 | 108 | 154.7 | 131.5 | |
Net Income | |||||||
Net Income | (604.6) | 42.38 | 85.7 | 771.5 | 599.6 | 550 | |
Supplemental | |||||||
EBIT | (467.4) | 320.9 | 406.8 | 1,195.9 | 754.3 | - | |
EBITDA | 370.7 | 1,296.3 | 1,671.9 | 2,109.5 | 1,667.9 | - | |