
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,270.4 | 5,317.9 | 5,212.2 | 5,188 | 7,531.9 | 7,108.5 | |
COGS | 3,347.9 | 4,668.2 | 3,991 | 4,504.4 | 6,313.6 | 5,855.9 | |
Gross Profit | 922.5 | 649.7 | 1,221.2 | 683.6 | 1,218.4 | 1,252.6 | |
Operating Expenses & Income | |||||||
Operating Income | 70.75 | (81.05) | 284 | (225.8) | 164.9 | 216.2 | |
Total Operating Expenses | 878.7 | 730.8 | 937.2 | 909.4 | 1,053.5 | 1,036.4 | |
R&D Expenses | 429.6 | 310.5 | 387 | 364 | 436.9 | 711.9 | |
Selling General & Admin Expenses | 409.8 | 363.9 | 501.9 | 495.2 | 563.6 | 846 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (73.22) | (127.7) | (178) | (177.8) | (260.1) | (391.9) | |
Interest Income | 219.1 | 201.3 | 191.9 | 165.8 | 167.7 | 157.8 | |
Income Tax Expense | (172.4) | (166.3) | 99.24 | (47.27) | 187.3 | 366.9 | |
Net Income | |||||||
Net Income | 403.1 | 205.7 | 434.2 | 42.66 | 27.52 | (15.06) | |
Supplemental | |||||||
EBIT | 279.4 | 144.2 | 744.7 | 169.5 | 510.1 | 105.6 | |
EBITDA | 790 | 656.3 | 1,238.4 | 806 | 1,228.8 | 824.2 | |