
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,725.6 | 11,843.1 | 9,403.4 | 8,899.7 | 9,761.5 | 9,779.8 | |
COGS | 6,462.7 | 7,207.1 | 6,808.1 | 6,734.7 | 7,206.9 | 6,963.7 | |
Gross Profit | 3,262.9 | 4,636 | 2,595.3 | 2,165 | 2,554.6 | 2,816.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,542.5 | 2,723.2 | 923.8 | 110.2 | 1,075.4 | 1,108.4 | |
Total Operating Expenses | 1,720.4 | 1,912.8 | 1,671.5 | 2,054.8 | 8,686.1 | 5,112.2 | |
R&D Expenses | 121.7 | 185.2 | 216.7 | 358.6 | 294.2 | 246.2 | |
Selling General & Admin Expenses | 738.2 | 1,402 | 960.6 | 1,148.4 | 69.56 | 80.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (158.8) | (129) | (154.5) | (369.9) | (600.1) | (624.2) | |
Interest Income | 9.051689 | 21.32 | 32.26 | 8.48247 | 3.526368 | 2.355245 | |
Income Tax Expense | 233.5 | 459 | 175.5 | 85.88 | - | 19.08 | |
Net Income | |||||||
Net Income | 1,172.4 | 2,194.1 | 732.5 | 104.2 | 329.5 | 479.4 | |
Supplemental | |||||||
EBIT | 1,871.8 | 2,573.5 | 974.1 | 285.5 | - | - | |
EBITDA | 2,243.4 | 2,956.3 | 1,569.1 | 1,201.5 | - | - | |