
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,921.5 | 7,458.6 | 7,969.7 | 6,452.1 | 4,520.5 | 4,216.8 | |
COGS | 4,547.2 | 6,288.5 | 6,529.9 | 5,626.2 | 4,478 | 4,324.8 | |
Gross Profit | 2,374.3 | 1,170.1 | 1,439.8 | 825.9 | 42.53 | (108.1) | |
Operating Expenses & Income | |||||||
Operating Income | 1,661 | 409.6 | 564.2 | 100.3 | (488.1) | (720) | |
Total Operating Expenses | 713.2 | 760.4 | 875.6 | 725.6 | 5,008.6 | 2,734.8 | |
R&D Expenses | 199.8 | 206.8 | 239.2 | 184.6 | 134 | 160.5 | |
Selling General & Admin Expenses | 390.7 | 317.1 | 318.3 | 272.1 | 60.64 | 432.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (172) | (139.5) | (125.5) | (127.8) | (80.66) | (72.01) | |
Interest Income | 19.16 | 19.43 | 24.18 | 26.34 | 16.25 | 18.51 | |
Income Tax Expense | 285 | 50.1 | 54.4 | 59.14 | - | (60.11) | |
Net Income | |||||||
Net Income | 1,307.5 | 355.9 | 461.8 | 60.48 | (584.8) | (749.4) | |
Supplemental | |||||||
EBIT | 1,792 | 535 | 648.3 | 236.1 | - | - | |
EBITDA | 2,200.1 | 1,003.4 | 1,159.5 | 791.2 | - | - | |