
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,180.2 | 3,971 | 6,430.9 | 7,423.6 | 7,955 | 8,110.5 | |
COGS | 5,227.7 | 4,928.9 | 5,072.3 | 5,415.8 | 5,940.8 | 6,204.1 | |
Gross Profit | (47.44) | (957.9) | 1,358.5 | 2,007.8 | 2,014.2 | 1,906.4 | |
Operating Expenses & Income | |||||||
Operating Income | (541.5) | (1,449) | 671.3 | 1,337 | 1,355.8 | 1,179.6 | |
Total Operating Expenses | 494.1 | 491.1 | 687.2 | 670.8 | 6,599.2 | 4,202 | |
R&D Expenses | 40.21 | 45.98 | 50.32 | 110.8 | 102.4 | 135.2 | |
Selling General & Admin Expenses | 330.6 | 317.4 | 370.2 | 378.6 | 70.38 | 656.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (130.3) | (145) | (143.9) | (116.1) | (95.77) | (91.42) | |
Interest Income | 38.85 | 32.88 | 49.7 | 44.46 | 48.98 | 50.54 | |
Income Tax Expense | (144.6) | (353.8) | 196.8 | 372.6 | - | 222.3 | |
Net Income | |||||||
Net Income | (405.8) | (1,071.2) | 441.9 | 925.8 | 1,468.3 | 1,340.2 | |
Supplemental | |||||||
EBIT | (628.7) | (1,501.3) | 604.9 | 1,250.7 | - | - | |
EBITDA | 1,027.1 | (3.68564) | 2,033.9 | 2,677.2 | - | - | |