
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,032.8 | 34,014.1 | 29,333.3 | 29,229.3 | 28,778.2 | 28,135.7 | |
COGS | 29,033 | 31,629.5 | 26,471.7 | 27,106.4 | 27,013.1 | 26,983.4 | |
Gross Profit | 3,999.8 | 2,384.6 | 2,861.6 | 2,122.8 | 1,765.1 | 1,152.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,653.3 | (2,174.5) | 190.9 | (489.8) | 24.52 | (927.4) | |
Total Operating Expenses | 2,346.5 | 4,559.1 | 2,670.7 | 2,612.6 | 28,753.7 | 15,692.9 | |
R&D Expenses | 870.3 | 830.9 | 836.9 | 836.4 | 840.6 | 813.6 | |
Selling General & Admin Expenses | 1,334.7 | 1,565.5 | 1,402.5 | 1,296.1 | 538.5 | 443.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (933.9) | (1,081.2) | (1,201.3) | (1,110.6) | (871.6) | (868.9) | |
Interest Income | 100.4 | 102.8 | 94.99 | 58.05 | 61.71 | 44.39 | |
Income Tax Expense | 96.81 | 80.92 | 93 | 71.47 | - | 52.83 | |
Net Income | |||||||
Net Income | 1,515.7 | (2,256.4) | 156.2 | (450.6) | (1,135.6) | (1,665.8) | |
Supplemental | |||||||
EBIT | 2,004.9 | (254) | 650 | 71.42 | - | - | |
EBITDA | 3,250 | 1,215.7 | 2,353.6 | 1,902.8 | - | - | |