
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,910.5 | 8,588.6 | 5,814.3 | 4,930.4 | 4,112.4 | 4,025.6 | |
COGS | 4,667.6 | 4,734.4 | 4,757.2 | 4,420.7 | 4,358 | 4,404.9 | |
Gross Profit | 3,242.9 | 3,854.2 | 1,057.1 | 509.6 | (245.6) | (379.3) | |
Operating Expenses & Income | |||||||
Operating Income | 1,281.7 | 2,098.2 | 54.66 | (860.3) | (1,399.1) | (1,613.3) | |
Total Operating Expenses | 1,961.2 | 1,756 | 1,002.5 | 1,369.9 | 5,511.5 | 3,524.4 | |
R&D Expenses | 205.2 | 193.3 | 169.9 | 154 | 110.1 | 94.96 | |
Selling General & Admin Expenses | 848.4 | 734.3 | 763.2 | 706.7 | 99.85 | 55.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (396) | (291.4) | (255.5) | (269.6) | (280.9) | (291.7) | |
Interest Income | 84.58 | 70.84 | 64.75 | 48.84 | 45.58 | 33.14 | |
Income Tax Expense | (73.41) | 298.1 | 128.8 | 167.7 | - | 31.63 | |
Net Income | |||||||
Net Income | 1,288.9 | 1,554.4 | (481.1) | (1,091.2) | (2,016.1) | (2,076.1) | |
Supplemental | |||||||
EBIT | 1,602.1 | 2,531.7 | (224) | (699) | - | - | |
EBITDA | 2,571.4 | 3,627.7 | 812.8 | 388.5 | - | - | |