
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,651.8 | 5,320.3 | 5,131.9 | 3,872 | 3,526.5 | 3,669 | |
COGS | 3,158.5 | 3,983.8 | 4,208.1 | 3,444.5 | 3,095.2 | 3,263.5 | |
Gross Profit | 1,493.2 | 1,336.5 | 923.8 | 427.5 | 431.3 | 405.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,349.1 | 1,164.1 | 518.8 | 188.1 | (39.45) | 4.159114 | |
Total Operating Expenses | 144.2 | 172.4 | 405.1 | 239.4 | 3,566 | 2,040 | |
R&D Expenses | 69.58 | 95.57 | 90.49 | 57.39 | 65.6 | 69.08 | |
Selling General & Admin Expenses | 457.6 | 353.6 | 369.2 | 356.3 | 99.46 | 75.52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.1) | (37.21) | (35.44) | (33.38) | (27.59) | (28.01) | |
Interest Income | 188.1 | 178.6 | 169 | 173.4 | 110.1 | 76.93 | |
Income Tax Expense | 215.1 | 218.2 | 90.79 | 49.67 | - | 71.13 | |
Net Income | |||||||
Net Income | 1,084.6 | 839.9 | 416.2 | 186 | 93.04 | 94.96 | |
Supplemental | |||||||
EBIT | 763.6 | 694.8 | 295.7 | (125.3) | - | - | |
EBITDA | 1,001 | 961.8 | 604.7 | 188.9 | - | - | |