
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,065 | 4,327.2 | 5,307.9 | 5,391.4 | 1,457.9 | 4,922.3 | |
COGS | 3,331.3 | 3,689 | 5,008.4 | 5,099.2 | 944.2 | 4,117.4 | |
Gross Profit | 1,733.7 | 638.2 | 299.5 | 292.2 | 513.7 | 805 | |
Operating Expenses & Income | |||||||
Operating Income | 1,307.8 | 353.1 | (163.1) | (496.2) | 270.3 | (32.58) | |
Total Operating Expenses | 431.7 | 285.1 | 462.6 | 788.4 | 243.4 | 837.5 | |
R&D Expenses | 20.68 | 53.64 | 33.68 | 50.19 | 16.18 | 54.42 | |
Selling General & Admin Expenses | 337.6 | 330.7 | 394.3 | 365.5 | 98.15 | 506.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (128.4) | (195.8) | (298.4) | (354.3) | (145.1) | (353.5) | |
Interest Income | 146.3 | 185.6 | 25.19 | 344.1 | 145.1 | 390.9 | |
Income Tax Expense | 267.2 | (16.46) | (63.22) | (39.43) | 8.63 | (38.95) | |
Net Income | |||||||
Net Income | 736.4 | 116.2 | (409.8) | (823.7) | (4,893.1) | (5,427.3) | |
Supplemental | |||||||
EBIT | 1,307.8 | 281.2 | (252.2) | (142.9) | 351.5 | 340.7 | |
EBITDA | 1,622.7 | 671.1 | 246.2 | 300.7 | 472.5 | 1,332.8 | |