
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,588.7 | 14,572.2 | 13,420.7 | 13,968.4 | 12,579.6 | 12,460.4 | |
COGS | 9,752.1 | 12,563.5 | 11,707.1 | 12,440.7 | 11,558.6 | 11,328.1 | |
Gross Profit | 3,836.7 | 2,008.7 | 1,713.6 | 1,527.7 | 1,021 | 1,132.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,462.4 | 458.1 | 365.2 | 227.9 | 108.8 | 112.6 | |
Total Operating Expenses | 1,374.3 | 1,550.5 | 1,348.4 | 1,299.8 | 12,470.8 | 6,379.8 | |
R&D Expenses | 364.5 | 406.8 | 436.9 | 498.4 | 446.6 | 477.3 | |
Selling General & Admin Expenses | 494 | 606.9 | 533.3 | 522.8 | 197.8 | 111 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (457.5) | (421.3) | (486) | (434.8) | (245) | (205.9) | |
Interest Income | 99.71 | 126.8 | 152.8 | 109.3 | 144.3 | 117.5 | |
Income Tax Expense | 295.9 | 42.49 | 105.6 | 87.32 | - | 55.18 | |
Net Income | |||||||
Net Income | 2,132.3 | 398.7 | 268.8 | 134.2 | (216.6) | (110.7) | |
Supplemental | |||||||
EBIT | 2,906.3 | 879.2 | 860.4 | 656.3 | - | - | |
EBITDA | 3,370.1 | 1,394.3 | 1,494.1 | 1,188.5 | - | - | |