

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 40,310.5 | 36,577.4 | 45,016.4 | 42,202.3 | 46,568.7 | 48,227.6 | |
COGS | 37,079.5 | 33,512.5 | 40,456.1 | 37,903.8 | 40,766.2 | 42,106.3 | |
Gross Profit | 3,231 | 3,064.8 | 4,560.3 | 4,298.5 | 5,802.5 | 6,121.3 | |
Operating Expenses & Income | |||||||
Operating Income | 163.9 | (1,391.1) | 34.78 | (1,888.7) | (946) | (1,403.8) | |
Total Operating Expenses | 3,067.1 | 4,455.9 | 4,525.5 | 6,187.2 | 47,514.6 | 30,918.7 | |
R&D Expenses | 1,374.1 | 1,723.8 | 1,838.7 | 2,267.8 | 1,809 | 1,839.4 | |
Selling General & Admin Expenses | 315.8 | 299.6 | 319.3 | 320.2 | 2,571.3 | 2,338.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (369.5) | (375) | (305.6) | (238.5) | (225.3) | (214.3) | |
Interest Income | 156.4 | 195.4 | 211.9 | 222.3 | 160.2 | 112.6 | |
Income Tax Expense | 179 | 337.5 | 118 | 119.3 | - | (1.042641) | |
Net Income | |||||||
Net Income | 200 | (1,582.5) | 151.5 | (1,784.2) | (1,702.6) | (2,085.6) | |
Supplemental | |||||||
EBIT | (1,840.4) | (2,225.1) | (967.8) | (1,498.3) | - | - | |
EBITDA | 11.67 | (443.1) | 934.4 | (211.5) | - | - | |