
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 92,721.6 | 80,725.3 | 79,664.6 | 70,132.3 | 68,891.1 | 67,789.3 | |
COGS | 86,567.3 | 81,543.7 | 78,104.9 | 67,589.1 | 64,955 | 64,342.2 | |
Gross Profit | 6,154.3 | (818.5) | 1,559.7 | 2,543.2 | 3,936 | 3,447.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,366.7 | (4,255.3) | (1,512.6) | (615.6) | 2,515 | 1,587.8 | |
Total Operating Expenses | 3,787.6 | 3,436.8 | 3,072.3 | 3,158.8 | 66,376.1 | 34,531 | |
R&D Expenses | 1,862.4 | 1,091.7 | 1,283.5 | 1,219.9 | 789.8 | 819.3 | |
Selling General & Admin Expenses | 1,081.8 | 977.2 | 830 | 792.5 | 106.6 | 32.54 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (863.9) | (1,130.3) | (1,128.1) | (1,091.4) | (934.3) | (869.4) | |
Interest Income | 111.3 | 203.5 | 183.1 | 94.73 | 52.47 | 29.89 | |
Income Tax Expense | 40.81 | (690.3) | (196.3) | (2.43125) | - | (21.02) | |
Net Income | |||||||
Net Income | 1,446.8 | (2,342) | (1,012.1) | (432.8) | 671 | 434.1 | |
Supplemental | |||||||
EBIT | 3,202.6 | (3,094.3) | (374.5) | 486 | - | - | |
EBITDA | 5,149.9 | (371.8) | 2,491.1 | 3,011 | - | - | |