
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30,879.3 | 23,044.3 | 22,971 | 18,668.5 | 18,748.1 | 18,489.4 | |
COGS | 27,971.1 | 23,304.1 | 22,294.4 | 19,160.7 | 18,557 | 18,203.5 | |
Gross Profit | 2,908.2 | (259.8) | 676.5 | (492.2) | 191.1 | 285.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,476.1 | (1,705.4) | (1,318.2) | (2,057.8) | (704.9) | (1,104.6) | |
Total Operating Expenses | 1,432.1 | 1,445.6 | 1,994.7 | 1,565.7 | 19,453 | 8,978.5 | |
R&D Expenses | 423.5 | 477.1 | 699.1 | 701 | 444.4 | 529.7 | |
Selling General & Admin Expenses | 260.9 | 366.3 | 437.8 | 313.9 | 248.6 | 312.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (505.8) | (528.7) | (616.4) | (612.2) | (532.4) | (517.3) | |
Interest Income | 28.85 | 21.38 | 18 | 19.49 | 8.839021 | 4.753279 | |
Income Tax Expense | 211.2 | (306) | (187.5) | (328.6) | - | 1.269892 | |
Net Income | |||||||
Net Income | 1,181.2 | (1,361.7) | (1,163.1) | (1,752.2) | (1,878.9) | (1,836) | |
Supplemental | |||||||
EBIT | 1,938.3 | (1,178.1) | (739.2) | (1,467.2) | - | - | |
EBITDA | 2,978.1 | (72.28) | 415.3 | (302.5) | - | - | |