
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,413.4 | 19,045.6 | 16,255.8 | 12,892.5 | 11,343.1 | 11,000.6 | |
COGS | 10,034.9 | 14,219.7 | 12,723.4 | 10,827.6 | 10,267.4 | 10,136.9 | |
Gross Profit | 3,378.5 | 4,826 | 3,532.4 | 2,064.9 | 1,075.7 | 863.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,174.8 | 3,195.6 | 2,216 | 1,015.1 | 162.4 | (66.23) | |
Total Operating Expenses | 1,203.8 | 1,630.4 | 1,316.4 | 1,049.9 | 11,180.7 | 5,719.6 | |
R&D Expenses | 291.9 | 473.1 | 354.6 | 336.1 | 244.8 | 232.7 | |
Selling General & Admin Expenses | 404.2 | 476.9 | 535.3 | 443.8 | 118.2 | 6.686547 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (156.6) | (156.8) | (69.82) | (68.47) | (79.41) | (96.86) | |
Interest Income | 7.43078 | 15.96 | 29.02 | 17.54 | 10.33 | 4.018188 | |
Income Tax Expense | 388 | 777.9 | 577.6 | 223 | - | 28.57 | |
Net Income | |||||||
Net Income | 1,476.9 | 1,864.9 | 1,187.8 | 518.8 | 73.95 | (97.68) | |
Supplemental | |||||||
EBIT | 2,286.9 | 3,314 | 2,261 | 980.4 | - | - | |
EBITDA | 3,132.2 | 4,301.9 | 3,268.4 | 2,048.2 | - | - | |