
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,363.3 | 12,951.4 | 4,578.7 | 3,982.6 | 3,650.9 | 3,675.3 | |
COGS | 9,383.6 | 10,025.3 | 2,457.4 | 1,891.2 | 1,724.7 | 1,696.4 | |
Gross Profit | 2,979.7 | 2,926.2 | 2,121.4 | 2,091.4 | 1,926.2 | 1,978.9 | |
Operating Expenses & Income | |||||||
Operating Income | 677.7 | 310.8 | 419.4 | 337.8 | 208.2 | 193 | |
Total Operating Expenses | 2,302 | 2,615.3 | 1,701.9 | 1,753.6 | 3,442.7 | 2,646.6 | |
R&D Expenses | 118.8 | 133.9 | 153.4 | 166.8 | 161.7 | 156.8 | |
Selling General & Admin Expenses | 366.7 | 339.2 | 219.7 | 180.6 | 1,244.6 | 992.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (128) | (412.5) | (102.3) | (24.41) | (5.840117) | (4.476755) | |
Interest Income | 38.23 | 47.4 | 44.95 | 51.82 | 46.2 | 36.34 | |
Income Tax Expense | 249.9 | 196 | 46.82 | 49.85 | - | 17.39 | |
Net Income | |||||||
Net Income | 361.9 | 45.46 | 303.4 | 243.5 | 187.8 | 168.9 | |
Supplemental | |||||||
EBIT | 636.9 | 575.7 | 227.7 | 214.7 | - | - | |
EBITDA | 729.5 | 692.1 | 363.5 | 308.4 | - | - | |