
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,860.1 | 10,494.4 | 9,147.4 | 8,311.8 | 6,998.5 | 6,847.2 | |
COGS | 6,468.2 | 7,563.8 | 6,731.4 | 6,210.5 | 5,501.6 | 5,344.6 | |
Gross Profit | 2,391.9 | 2,930.6 | 2,416 | 2,101.2 | 1,496.9 | 1,502.6 | |
Operating Expenses & Income | |||||||
Operating Income | 777.8 | 816.4 | 646.8 | 354.1 | 204.6 | 124.2 | |
Total Operating Expenses | 1,614.1 | 2,114.2 | 1,769.2 | 1,747.2 | 6,793.9 | 3,904.6 | |
R&D Expenses | 122.7 | 146.2 | 147.1 | 116.2 | 108 | 108.2 | |
Selling General & Admin Expenses | 398.2 | 520.9 | 490 | 460.6 | 438.8 | 1,096 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (291.2) | (330.2) | (334) | (320.8) | (278.9) | (271.7) | |
Interest Income | 4.30699 | 8.230962 | 22.94 | 13.37 | 10.98 | 5.322325 | |
Income Tax Expense | 182.3 | 164.5 | 212.9 | 156.1 | - | 45.28 | |
Net Income | |||||||
Net Income | 380.2 | 417.7 | 273.3 | 55.28 | (548.4) | (532.7) | |
Supplemental | |||||||
EBIT | 949.2 | 978.1 | 713.5 | 556.1 | - | - | |
EBITDA | 1,240.2 | 1,285.8 | 1,031 | 872.9 | - | - | |