
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,838.1 | 9,781.5 | 9,890.9 | 8,134.5 | 8,638.4 | 8,511.2 | |
COGS | 6,673 | 8,271.5 | 8,755 | 7,278.8 | 7,800.3 | 7,661.8 | |
Gross Profit | 1,165.1 | 1,510 | 1,135.9 | 855.7 | 838.1 | 849.4 | |
Operating Expenses & Income | |||||||
Operating Income | 339.3 | 735.1 | 347.7 | 222.7 | 114.3 | (254.1) | |
Total Operating Expenses | 825.8 | 774.9 | 788.2 | 633 | 723.8 | 2,907.5 | |
R&D Expenses | 248.2 | 302.2 | 362.9 | 315.4 | 299.3 | 301.4 | |
Selling General & Admin Expenses | 290.9 | 292.7 | 272.2 | 208.1 | 80.75 | 359.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (187.5) | (172) | (161.1) | (153) | (181.8) | (180.6) | |
Interest Income | 5.086016 | 6.544997 | 10.51 | 28.95 | 17.88 | 14.14 | |
Income Tax Expense | 46.35 | 109.7 | (34.32) | (6.38301) | (15.94) | (16.11) | |
Net Income | |||||||
Net Income | 298.1 | 615.6 | 76.46 | 166.7 | (235) | (269) | |
Supplemental | |||||||
EBIT | 462.2 | 816.9 | 464.9 | 365.5 | 114.3 | - | |
EBITDA | 895.2 | 1,220.7 | 1,008.6 | 846.9 | 757.5 | - | |