| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,241.9 | 12,069.2 | 17,423 | 26,903.9 | 32,820.9 | 31,404.7 | |
COGS | 9,418.9 | 10,259.7 | 15,146 | 23,277.1 | 48,513.7 | 46,210.1 | |
Gross Profit | 1,823 | 1,809.5 | 2,277 | 3,626.8 | (15,692.8) | (14,805.5) | |
Operating Expenses & Income | |||||||
Operating Income | 971.8 | 984.1 | 898.8 | 1,766.5 | (17,589.2) | (16,483.5) | |
Total Operating Expenses | 1,193.6 | 1,253.7 | 1,260.1 | 1,860.3 | 1,896.4 | 1,678 | |
R&D Expenses | 395.1 | 369.4 | 309.9 | 403.7 | 257.1 | 251.5 | |
Selling General & Admin Expenses | 603.1 | 692.9 | 888.9 | 1,232 | 1,459.3 | 1,253.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (120.7) | (135.7) | (199.7) | (608.7) | (1,139) | (1,294.4) | |
Interest Income | 41.08 | 68.26 | 109.9 | 227.1 | 248.9 | 228.8 | |
Income Tax Expense | 223.4 | 186.1 | 208.1 | 531.7 | 408.8 | 375.8 | |
Net Income | |||||||
Net Income | 626.2 | 529.6 | 567.9 | 1,124.1 | (5,625.7) | (6,331.3) | |
Supplemental | |||||||
EBIT | 980.4 | 993.2 | 1,286.3 | 2,386.9 | (17,731) | (16,575) | |
EBITDA | 1,383.7 | 1,394.7 | 1,763.8 | 3,096 | (16,733.9) | (15,551.6) | |
