
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,128.3 | 23,885.9 | 17,167.5 | 16,617.4 | 9,817.2 | 9,979.7 | |
COGS | 21,129.5 | 21,503.2 | 16,324.5 | 16,660 | 8,513.9 | 8,511 | |
Gross Profit | 1,998.8 | 2,382.7 | 843 | (42.56) | 1,303.3 | 1,468.8 | |
Operating Expenses & Income | |||||||
Operating Income | 92.87 | 152.6 | (2,715.8) | (3,733.6) | (67.25) | (46.18) | |
Total Operating Expenses | 1,905.9 | 2,230.1 | 3,558.7 | 3,691.1 | 9,884.5 | 6,521.2 | |
R&D Expenses | 518.7 | 551.9 | 469.4 | 726.6 | 277.6 | 275.5 | |
Selling General & Admin Expenses | 555 | 582.9 | 642.5 | 727 | 148.4 | 837.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (738.4) | (634.4) | (580.1) | (507.4) | (407.5) | (402.6) | |
Interest Income | 83.99 | 26.24 | 19.09 | 27.09 | 22.99 | 20.62 | |
Income Tax Expense | 29.72 | 72.25 | 45.97 | 14.11 | - | 19.04 | |
Net Income | |||||||
Net Income | 168.4 | 103.9 | (2,707.5) | (3,735.9) | (311) | (225.9) | |
Supplemental | |||||||
EBIT | 628.1 | 354.6 | (1,656.9) | (2,708.2) | - | - | |
EBITDA | 1,251.4 | 992.7 | (922.4) | (1,974) | - | - | |