
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,389 | 7,133.1 | 4,046.6 | 6,997.1 | 5,276.8 | 3,200.3 | |
COGS | 4,471.4 | 5,397.5 | 4,160.2 | 4,986.6 | 4,078.4 | 1,950.4 | |
Gross Profit | 1,917.6 | 1,735.6 | (113.6) | 2,010.5 | 1,198.4 | 1,249.9 | |
Operating Expenses & Income | |||||||
Operating Income | 721.1 | 597.9 | (1,855.6) | 132.5 | (873.2) | 373.4 | |
Total Operating Expenses | 1,196.5 | 1,137.7 | 1,742 | 1,878.1 | 2,071.6 | 1,251.1 | |
R&D Expenses | - | 2.922547 | 3.81883 | 3.669989 | 4.162651 | 1.376547 | |
Selling General & Admin Expenses | 132.7 | 172.4 | 163.2 | 228.9 | 266.4 | 446 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (489) | (483.3) | (495.8) | (515.2) | (642.1) | (400.1) | |
Interest Income | 26.24 | 22.28 | 19.64 | 24.3 | 103.3 | 68.67 | |
Income Tax Expense | 162.8 | 146.2 | 169.6 | 210.1 | 233.7 | 237.8 | |
Net Income | |||||||
Net Income | 558.7 | 460.5 | (2,057.3) | (389.5) | (1,514.5) | (526) | |
Supplemental | |||||||
EBIT | 1,094.3 | 916.3 | (950.2) | 937.8 | 56.88 | - | |
EBITDA | 1,112.6 | 949.1 | (909) | 984 | 99.6 | - | |