
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,414.4 | 7,814.8 | 8,574.6 | 8,483.9 | 7,783.4 | 7,926.8 | |
COGS | 5,987 | 6,755.2 | 7,527.5 | 7,607.7 | 7,733 | 7,890.3 | |
Gross Profit | 1,427.5 | 1,059.6 | 1,047.1 | 876.2 | 50.4 | 36.47 | |
Operating Expenses & Income | |||||||
Operating Income | 861.9 | 412.1 | 399.1 | 125.7 | (527.5) | (578.7) | |
Total Operating Expenses | 565.5 | 647.5 | 648 | 750.5 | 8,310.9 | 4,387.6 | |
R&D Expenses | 308.9 | 382.6 | 356.7 | 360.9 | 294.5 | 307.7 | |
Selling General & Admin Expenses | 190.1 | 203.2 | 244.7 | 222.3 | 43.14 | 25.42 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (87.96) | (76.53) | (87.6) | (84.12) | (81.11) | (81.88) | |
Interest Income | 9.056988 | 51.18 | 56.31 | 49.75 | 35.46 | 25.46 | |
Income Tax Expense | 0.891977 | 71.98 | (5.766305) | (8.640906) | - | (4.073539) | |
Net Income | |||||||
Net Income | 783.4 | 196.5 | 362.3 | 111.7 | (805) | (826.2) | |
Supplemental | |||||||
EBIT | 844.9 | 355.1 | 366.6 | 211.3 | - | - | |
EBITDA | 1,062.6 | 590.9 | 695.7 | 664.3 | - | - | |