
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,225.5 | 7,735.4 | 6,534.7 | 7,320.9 | 7,894.4 | 7,803.3 | |
COGS | 7,150.8 | 6,517 | 5,560 | 6,557.5 | 7,185.8 | 6,905.3 | |
Gross Profit | 1,074.8 | 1,218.4 | 974.7 | 763.4 | 708.6 | 898 | |
Operating Expenses & Income | |||||||
Operating Income | 901.9 | 1,628.8 | 1,641.8 | 1,217.2 | 395.8 | 632.5 | |
Total Operating Expenses | 172.9 | (410.4) | (667.1) | (453.8) | 7,498.5 | 3,442.9 | |
R&D Expenses | 33.93 | 60.03 | 57.68 | 65.19 | 63.3 | 68.75 | |
Selling General & Admin Expenses | 231 | 304.6 | 295.5 | 279.3 | 100.2 | 360.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (210.4) | (129.1) | (132.3) | (119) | (91.57) | (88.24) | |
Interest Income | 14.18 | 17.33 | 1.392439 | 35.02 | 12.98 | 8.244105 | |
Income Tax Expense | 8.654771 | 74.55 | 73.73 | 72.79 | - | 22.02 | |
Net Income | |||||||
Net Income | 853 | 1,547.8 | 1,561.4 | 1,203.2 | 661.9 | 705.2 | |
Supplemental | |||||||
EBIT | 1,077.8 | 1,766.4 | 1,772.7 | 1,396.8 | - | - | |
EBITDA | 1,512.7 | 2,241.5 | 2,273.4 | 1,984.6 | - | - | |