
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,934.5 | 4,490.1 | 4,733 | 1,980.3 | 3,418.2 | 2,964 | |
COGS | 3,799.7 | 3,653.8 | 4,753.2 | 2,318.2 | 2,626.1 | 2,265.1 | |
Gross Profit | 1,134.8 | 836.3 | (20.17) | (337.9) | 792.1 | 698.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,679.1 | 2,650.4 | 1,367.5 | 1,505 | 348.7 | 847.8 | |
Total Operating Expenses | (1,544.3) | (1,814.1) | (1,387.7) | (1,842.9) | 3,069.6 | 1,135.2 | |
R&D Expenses | 19.88 | 12.96 | 13.81 | 41.21 | 45.94 | 45.18 | |
Selling General & Admin Expenses | 288.7 | 259.9 | 123 | 133.1 | 200.5 | 220.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (209.2) | (183.4) | (227.6) | (212.8) | (195.7) | (197.8) | |
Interest Income | 6.560906 | 6.837278 | 7.606129 | 4.082679 | 3.203166 | 2.841272 | |
Income Tax Expense | 276.9 | 171.7 | (112.6) | (133.5) | - | 53.86 | |
Net Income | |||||||
Net Income | 2,352.1 | 2,402.4 | 1,560.1 | 1,725.2 | 1,830.2 | 1,765.1 | |
Supplemental | |||||||
EBIT | 629.5 | 647.4 | (237.4) | (594.4) | - | - | |
EBITDA | 686.6 | 694.9 | (190.2) | (531.2) | - | - | |