
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,577.9 | 9,935.4 | 10,820.1 | 7,946.9 | 7,105.7 | 5,318.4 | |
COGS | 8,256 | 8,418.4 | 9,093 | 6,689.2 | 5,975.5 | 4,301.2 | |
Gross Profit | 1,321.9 | 1,517 | 1,727.2 | 1,257.7 | 1,130.3 | 1,017.3 | |
Operating Expenses & Income | |||||||
Operating Income | 536.6 | 229.9 | 339.4 | 179 | 296.2 | 221.7 | |
Total Operating Expenses | 785.3 | 1,287.1 | 1,387.8 | 1,078.7 | 6,809.6 | 4,366.2 | |
R&D Expenses | 383.4 | 487.8 | 560 | 416.4 | 420.4 | 371.6 | |
Selling General & Admin Expenses | 312 | 371 | 369.4 | 372.1 | 198.4 | 301.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (93.98) | (119.6) | (173.4) | (193.6) | (160.9) | (146.1) | |
Interest Income | 4.433671 | 6.913157 | 4.525654 | 3.168671 | 3.040672 | 3.729401 | |
Income Tax Expense | 49.15 | (61.28) | 15.32 | 15.17 | - | 0.113271 | |
Net Income | |||||||
Net Income | 411.6 | 267.9 | 293.6 | 168.9 | 116.3 | 70.32 | |
Supplemental | |||||||
EBIT | 631.7 | 347.5 | 511.7 | 371.7 | 294.1 | 215.1 | |
EBITDA | 760.9 | 518 | 720.2 | 616 | 614.7 | 276.2 | |