
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,460 | 8,708.4 | 10,121 | 9,464.5 | 5,895.4 | 5,257.6 | |
COGS | 5,909.5 | 7,500.3 | 9,048.6 | 8,651.7 | 5,530.5 | 5,051.5 | |
Gross Profit | 1,550.5 | 1,208.1 | 1,072.4 | 812.8 | 365 | 206 | |
Operating Expenses & Income | |||||||
Operating Income | 825.8 | 420.9 | 255.9 | 87.35 | (25.52) | (412.5) | |
Total Operating Expenses | 724.7 | 787.2 | 816.5 | 725.5 | 5,921 | 3,409.5 | |
R&D Expenses | 28.11 | 17.08 | 26.58 | 20.2 | - | 5.725941 | |
Selling General & Admin Expenses | 131.2 | 155.4 | 181.2 | 155.1 | 153.9 | 422 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.87) | (32.39) | (45.33) | (57.79) | (35.08) | (28.1) | |
Interest Income | 12.29 | 16.52 | 21.46 | 9.221329 | 8.173719 | 4.696517 | |
Income Tax Expense | 138.2 | 49.8 | 20.35 | 44.73 | - | (73.33) | |
Net Income | |||||||
Net Income | 675.5 | 366.3 | 235.3 | 44.45 | (368.8) | (401.1) | |
Supplemental | |||||||
EBIT | 818.9 | 410.4 | 213.9 | 110.6 | - | - | |
EBITDA | 825.1 | 420.6 | 232.2 | 125.9 | - | - | |