
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,524.6 | 4,700.7 | 6,761.6 | 4,368.2 | 4,420.1 | 5,015.9 | |
COGS | 3,088.5 | 3,205.2 | 3,482.9 | 2,612.4 | 3,139.4 | 3,686.9 | |
Gross Profit | 1,436.1 | 1,495.4 | 3,278.7 | 1,755.8 | 1,280.7 | 1,329 | |
Operating Expenses & Income | |||||||
Operating Income | 988.3 | (17) | 1,520.7 | 415.4 | 467.7 | 361.7 | |
Total Operating Expenses | 447.8 | 1,512.4 | 1,758 | 1,340.4 | 3,952.4 | 3,131.9 | |
R&D Expenses | 9.818983 | - | - | - | 1.456311 | 0.108084 | |
Selling General & Admin Expenses | 912.4 | 514.9 | 555.6 | 564.1 | 211.8 | 122.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (344.1) | (690.2) | (591.2) | (605.9) | (500.6) | (553.8) | |
Interest Income | 70.63 | 206.3 | 153.4 | 208.4 | 85.57 | 52 | |
Income Tax Expense | 381.1 | 67.81 | 491.7 | (12.69) | - | 46.86 | |
Net Income | |||||||
Net Income | 463.3 | 1,852.4 | 952.8 | 458.5 | 218.6 | 230.6 | |
Supplemental | |||||||
EBIT | 500.6 | 160.7 | 1,743.5 | 520.4 | - | - | |
EBITDA | 909.8 | 593.6 | 2,239.7 | 1,050.8 | - | - | |