
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,185.9 | 8,967 | 11,465.5 | 11,663.8 | 11,293.3 | 11,074.2 | |
COGS | 10,923.1 | 10,984.3 | 9,820.2 | 9,467.8 | 9,456.1 | 9,426.2 | |
Gross Profit | 4,262.7 | (2,017.3) | 1,645.2 | 2,196 | 1,837.2 | 1,648 | |
Operating Expenses & Income | |||||||
Operating Income | 3,045.1 | (2,599.3) | 662.4 | 1,243.6 | 704 | 377 | |
Total Operating Expenses | 1,217.7 | 582 | 982.8 | 952.4 | 10,589.3 | 5,930 | |
R&D Expenses | 347.3 | 347.3 | 472.5 | 494.4 | 448.7 | 457.2 | |
Selling General & Admin Expenses | 373.6 | 297.2 | 320.1 | 356.2 | 439.3 | 577.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (656.2) | (622.5) | (525.9) | (440.8) | (402.9) | (393) | |
Interest Income | 174.6 | 172.4 | 164.4 | 119 | 166.4 | 104.2 | |
Income Tax Expense | 369.3 | 63.08 | (2.068344) | 0.442366 | - | 20.71 | |
Net Income | |||||||
Net Income | 2,669.7 | (2,662.3) | 661.1 | 1,239.9 | 374.2 | 57.46 | |
Supplemental | |||||||
EBIT | 3,390.3 | (2,778) | 748.5 | 1,236.8 | - | - | |
EBITDA | 5,938.6 | 122 | 3,689.2 | 4,342.7 | - | - | |