
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,494 | 15,435.8 | 11,560.7 | 9,886.1 | 6,925.8 | 6,642.1 | |
COGS | 14,105.2 | 13,689.6 | 10,015.5 | 9,772.1 | 5,967.5 | 5,805.1 | |
Gross Profit | 1,388.8 | 1,746.2 | 1,545.2 | 114 | 958.4 | 837 | |
Operating Expenses & Income | |||||||
Operating Income | (294.5) | 244.2 | 215.5 | (4,196.2) | (159.4) | (295.4) | |
Total Operating Expenses | 1,683.3 | 1,502 | 1,329.7 | 4,310.2 | 7,085.2 | 4,391 | |
R&D Expenses | 383.8 | 408.7 | 377.5 | 337 | 263.8 | 253.9 | |
Selling General & Admin Expenses | 724 | 730.6 | 662.8 | 933.9 | 277.1 | 846.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (227.7) | (163.9) | (80.26) | (61.04) | (70.71) | (58.93) | |
Interest Income | 248 | 153.1 | 116.2 | 75.04 | 95.57 | 53.01 | |
Income Tax Expense | 58.34 | (7.863952) | 27.76 | (35.65) | - | 12.36 | |
Net Income | |||||||
Net Income | (165.6) | 221.4 | 182.3 | (4,228.3) | (294.3) | (423.2) | |
Supplemental | |||||||
EBIT | (173.3) | 128 | 32.66 | (1,885.7) | - | - | |
EBITDA | 209.2 | 523.2 | 398 | (1,503.1) | - | - | |