
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,014.6 | 14,262.4 | 11,465 | 11,155.9 | 10,487.8 | 10,475.9 | |
COGS | 8,862.3 | 11,585.8 | 10,817.6 | 9,993.8 | 9,167.9 | 9,225.5 | |
Gross Profit | 3,152.3 | 2,676.6 | 647.5 | 1,162.1 | 1,319.9 | 1,250.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,891.5 | 1,057 | (823.8) | 76.9 | 328.6 | 193.7 | |
Total Operating Expenses | 1,260.8 | 1,619.7 | 1,471.3 | 1,085.2 | 10,159.2 | 5,421.1 | |
R&D Expenses | 367.5 | 469.1 | 435.8 | 385.3 | 425.2 | 461.2 | |
Selling General & Admin Expenses | 305.2 | 441 | 470.7 | 446.9 | 177.7 | 611.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (204.1) | (259.8) | (308) | (264.5) | (235.6) | (238.6) | |
Interest Income | 3.993249 | 20.53 | 23.26 | 16.08 | 12.28 | 14.78 | |
Income Tax Expense | 299.5 | 189.3 | 42.39 | 86.37 | - | 45.39 | |
Net Income | |||||||
Net Income | 1,638.3 | 904.2 | (775.4) | 68.43 | (57.07) | (98.95) | |
Supplemental | |||||||
EBIT | 2,103.1 | 1,327.8 | (511.1) | 419.4 | - | - | |
EBITDA | 2,646.7 | 2,103.1 | 262.5 | 1,241.3 | - | - | |