
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,850.1 | 7,950.6 | 7,855.1 | 7,012.4 | 6,340.4 | 6,413.8 | |
COGS | 6,407.5 | 5,963.8 | 6,304.8 | 5,528.2 | 4,938.2 | 5,016.2 | |
Gross Profit | 2,442.6 | 1,986.8 | 1,550.3 | 1,484.2 | 1,402.2 | 1,397.6 | |
Operating Expenses & Income | |||||||
Operating Income | 491.8 | 95.39 | 260.2 | 79.44 | 67.85 | 215.9 | |
Total Operating Expenses | 1,950.8 | 1,891.4 | 1,290.1 | 1,404.7 | 6,272.5 | 3,677.9 | |
R&D Expenses | 191.8 | 182.1 | 140.7 | 118.8 | 105.9 | 111.3 | |
Selling General & Admin Expenses | 457.8 | 362.2 | 304.7 | 258.4 | 875.1 | 335.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (269.7) | (191.3) | (113.4) | (85.4) | (64.47) | (60.83) | |
Interest Income | 13.33 | 56.93 | 89.58 | 9.11505 | 8.49433 | 6.908794 | |
Income Tax Expense | 55.19 | 26.43 | 14.62 | 26.53 | - | 8.284498 | |
Net Income | |||||||
Net Income | 298.5 | 40.28 | 242.9 | 54.81 | (225.6) | (213) | |
Supplemental | |||||||
EBIT | 548.4 | 241 | 348.3 | 167.6 | - | - | |
EBITDA | 1,099.8 | 767.9 | 657.9 | 357.8 | - | - | |