
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,175.6 | 5,579.7 | 6,224 | 6,437.4 | 5,125.5 | 10,225.8 | |
COGS | 5,870.5 | 3,331.3 | 3,647.9 | 3,296.4 | 2,562 | 4,909.1 | |
Gross Profit | 3,305.1 | 2,248.5 | 2,576.2 | 3,141 | 2,563.5 | 5,316.7 | |
Operating Expenses & Income | |||||||
Operating Income | 457 | (41.49) | 385.7 | 207 | 412.5 | 239.6 | |
Total Operating Expenses | 2,848.5 | 2,289.9 | 2,190.5 | 2,934 | 2,151 | 5,077.2 | |
R&D Expenses | 416 | 343.2 | 247.3 | 190 | 156.8 | 307.6 | |
Selling General & Admin Expenses | 225.3 | 683.6 | 206.7 | 247.5 | 254.5 | 642.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.85) | (6.938333) | (2.964354) | (0.847576) | (2.858) | (404.5) | |
Interest Income | 26.62 | 35.4 | 52.99 | 28.79 | 41.66 | 49.89 | |
Income Tax Expense | 40.31 | 68.53 | 72.73 | 29.74 | 89.98 | 200.3 | |
Net Income | |||||||
Net Income | 415.4 | (146.7) | 351.5 | 169.4 | 241.2 | 431.8 | |
Supplemental | |||||||
EBIT | 517.9 | 452.5 | 438.2 | 207 | 38.45 | 222.4 | |
EBITDA | 551.4 | 482.8 | 525.7 | 271.1 | 165.3 | 445.4 | |