
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 52,728.7 | 58,078.7 | 61,212.8 | 73,598 | 31,252.5 | 18,970.1 | |
COGS | 44,312.3 | 47,852.8 | 51,552.7 | 66,694.8 | 25,566.2 | 14,886.1 | |
Gross Profit | 8,416.4 | 10,225.9 | 9,660.1 | 6,903.2 | 5,686.3 | 4,084 | |
Operating Expenses & Income | |||||||
Operating Income | 2,948.1 | 2,110.8 | 1,988.2 | (1,883) | 1,790.9 | 1,106.3 | |
Total Operating Expenses | 5,468.2 | 8,115.1 | 7,671.9 | 8,786.1 | 29,461.6 | 4,420.4 | |
R&D Expenses | 2,689.5 | 3,394.5 | 3,056.8 | 2,958.4 | 1,664.8 | 1,073.8 | |
Selling General & Admin Expenses | 767.4 | 745.7 | 638.9 | 621.4 | 703.6 | 1,981.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (564.9) | (781.7) | (776.6) | (704.5) | (543.8) | (504.4) | |
Interest Income | 104.1 | 168.9 | 161.9 | 123.4 | 72.57 | 35.93 | |
Income Tax Expense | 459.5 | 747.1 | 1,013.6 | 946.9 | - | 79.51 | |
Net Income | |||||||
Net Income | 2,611.5 | 1,458.3 | 1,181.2 | (2,833) | (8,747.5) | (9,198.2) | |
Supplemental | |||||||
EBIT | 2,871.7 | 3,422.8 | 3,323.7 | 970.3 | - | - | |
EBITDA | 4,439.1 | 5,699.9 | 5,871 | 3,685.7 | - | - | |