
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,547.8 | 14,245.9 | 9,004.2 | 9,118.8 | 4,431.3 | 4,300.1 | |
COGS | 16,342 | 12,030 | 7,489 | 7,243.4 | 4,053.2 | 4,005.4 | |
Gross Profit | 3,205.8 | 2,215.9 | 1,515.2 | 1,875.4 | 378.1 | 294.7 | |
Operating Expenses & Income | |||||||
Operating Income | 948.5 | 520.7 | (1,416) | (531.5) | (87.37) | (1,162.5) | |
Total Operating Expenses | 2,257.2 | 1,695.2 | 2,931.2 | 2,406.8 | 4,518.7 | 3,780.7 | |
R&D Expenses | 122.5 | 101.2 | 134.7 | 125.7 | 100.6 | 99.32 | |
Selling General & Admin Expenses | 391.6 | 375.1 | 407.2 | 340.5 | 69 | 58.86 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,498.3) | (1,596.6) | (1,521) | (1,544.5) | (1,724) | (1,711.1) | |
Interest Income | 120.8 | 46.27 | 12.09 | 22.26 | 10.93 | 10.38 | |
Income Tax Expense | 253.4 | 141.9 | (88.24) | 48.51 | - | (18.29) | |
Net Income | |||||||
Net Income | 667.3 | 380.8 | (1,310.8) | (663.4) | (2,585.5) | (2,907.2) | |
Supplemental | |||||||
EBIT | 2,440.1 | 2,115.2 | 101.3 | 977.5 | - | - | |
EBITDA | 2,494.5 | 2,162 | 143.9 | 1,022.4 | - | - | |