
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,134.4 | 9,499.7 | 9,237.7 | 8,927.2 | 8,643.2 | 8,282.8 | |
COGS | 10,225.6 | 8,722.6 | 8,872.7 | 8,483.4 | 9,032.1 | 8,546.2 | |
Gross Profit | 908.8 | 777.1 | 365 | 443.8 | (388.9) | (263.4) | |
Operating Expenses & Income | |||||||
Operating Income | 191.7 | 16.03 | (532.6) | (567.8) | (1,336) | (1,211.6) | |
Total Operating Expenses | 717.1 | 761.1 | 897.6 | 1,011.6 | 947.1 | 948.2 | |
R&D Expenses | 221.8 | 259.8 | 389.7 | 393.1 | 394.8 | 288.3 | |
Selling General & Admin Expenses | 281.4 | 312.8 | 290.1 | 379.9 | 364.8 | 281.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74.15) | (92.64) | (95.73) | (139.5) | (137.6) | (100.7) | |
Interest Income | 6.848 | 58.47 | 83.88 | 64.61 | 58.48 | 47.96 | |
Income Tax Expense | 67.9 | 0.603 | (64.39) | 29.38 | (9.591) | 61.63 | |
Net Income | |||||||
Net Income | 763.2 | 462.1 | (581) | (266.9) | (1,462.7) | (819.7) | |
Supplemental | |||||||
EBIT | 899.1 | 555.4 | (549.6) | (98.07) | (1,336) | - | |
EBITDA | 1,289.9 | 969.3 | (126.5) | 322.9 | (895.6) | (496.9) | |