
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,654.1 | 7,273.5 | 8,718.3 | 7,521 | 4,726 | 4,708.6 | |
COGS | 7,084.4 | 6,094.8 | 7,169 | 6,296.4 | 4,145.7 | 4,237.5 | |
Gross Profit | 1,569.8 | 1,178.7 | 1,549.3 | 1,224.5 | 580.3 | 471.1 | |
Operating Expenses & Income | |||||||
Operating Income | (698.2) | 216.9 | 180 | 421 | 256.9 | 137.9 | |
Total Operating Expenses | 2,268 | 961.8 | 1,369.3 | 803.5 | 4,469.1 | 2,450.8 | |
R&D Expenses | 108.3 | 139.4 | 150 | 186.2 | 169.6 | 164.4 | |
Selling General & Admin Expenses | 230.8 | 236.8 | 226.2 | 186.9 | 53.88 | 27.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56.54) | (33.54) | (23.53) | (14.65) | (0.744928) | (6.114725) | |
Interest Income | 3.981633 | 9.448454 | 11.51 | 12.68 | 8.658261 | 5.219804 | |
Income Tax Expense | 50.77 | 8.674797 | 30.33 | (73.06) | - | 10.81 | |
Net Income | |||||||
Net Income | (607.2) | 434.3 | 159.6 | 488.7 | 223.5 | 137.7 | |
Supplemental | |||||||
EBIT | (508.7) | 408.2 | 196.9 | 417.4 | - | - | |
EBITDA | (298.7) | 682.8 | 476.1 | 683.6 | - | - | |