
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,635.4 | 6,416.8 | 9,634.8 | 9,956.8 | 11,339.1 | 11,644.1 | |
COGS | 7,084.3 | 5,468.4 | 7,335.7 | 7,732.4 | 9,089.5 | 13,064.9 | |
Gross Profit | 1,551.1 | 948.4 | 2,299.1 | 2,224.4 | 11,339.1 | 11,332.5 | |
Operating Expenses & Income | |||||||
Operating Income | 75.73 | (546.7) | 440.5 | 415.5 | 269.1 | 431.2 | |
Total Operating Expenses | 1,475.4 | 1,495.2 | 1,858.7 | 1,808.9 | 11,069.9 | 91.43 | |
R&D Expenses | 9.35167 | 12.65 | 10.06 | 16.05 | 7.712833 | 7.565594 | |
Selling General & Admin Expenses | 655 | 661 | 758.2 | 716.9 | 324.1 | 1,362.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (218.1) | (260) | (262.3) | (227.3) | (188) | (185.2) | |
Interest Income | 23.92 | 43.24 | 41.77 | 36.57 | 41.72 | 38.66 | |
Income Tax Expense | 50.77 | (69.47) | 137.1 | 146.8 | 202.4 | 183 | |
Net Income | |||||||
Net Income | 21.23 | (333.6) | 194 | 160.4 | 83.89 | 80.69 | |
Supplemental | |||||||
EBIT | (31.16) | (457.3) | 580.1 | 506.7 | 269.1 | - | |
EBITDA | 217.7 | (197.7) | 861.8 | 770.5 | 532.9 | - | |