
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,457.9 | 19,400.6 | 15,310.6 | 13,749.8 | 17,692.7 | 18,673.6 | |
COGS | 7,857.1 | 17,060.3 | 15,139 | 12,576.2 | 15,218.4 | 16,321.7 | |
Gross Profit | 1,600.9 | 2,340.3 | 171.6 | 1,173.6 | 2,474.3 | 2,351.9 | |
Operating Expenses & Income | |||||||
Operating Income | 972.1 | 1,472.9 | (890.9) | 553.6 | 1,805.7 | 1,603.8 | |
Total Operating Expenses | 628.8 | 867.4 | 1,062.5 | 620 | 15,886.9 | 9,145.8 | |
R&D Expenses | 138.3 | 231.4 | 205.4 | 155.7 | 179 | 184 | |
Selling General & Admin Expenses | 169.4 | 218.5 | 215.6 | 228.1 | 127.9 | 85.29 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (160.5) | (289.1) | (302.2) | (283.9) | (268.5) | (269.6) | |
Interest Income | 15.5 | 37.02 | 51.66 | 90.3 | 42.27 | 23.55 | |
Income Tax Expense | 199.7 | 284.1 | (112.8) | 88.1 | - | 116.2 | |
Net Income | |||||||
Net Income | 620 | 905 | (722.7) | 272.4 | 746.7 | 708.6 | |
Supplemental | |||||||
EBIT | 1,150 | 1,714.6 | (403.6) | 605.9 | - | - | |
EBITDA | 1,513.5 | 2,187.4 | 126.3 | 1,265.9 | - | - | |