
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,000.6 | 5,943.8 | 4,697.2 | 6,383.3 | 7,781.8 | 8,138.5 | |
COGS | 4,721.5 | 4,567.2 | 3,394.5 | 5,014.7 | 7,770 | 8,069 | |
Gross Profit | 2,279.1 | 1,376.6 | 1,302.7 | 1,368.5 | 11.79 | 69.46 | |
Operating Expenses & Income | |||||||
Operating Income | 1,428.4 | 532.1 | 14.95 | 130.8 | 11.79 | 206.4 | |
Total Operating Expenses | 850.6 | 844.5 | 1,287.8 | 1,237.7 | 7,379.3 | 1,368.5 | |
R&D Expenses | 520.3 | 545.4 | 795.4 | 951.7 | 973.5 | 1,361.7 | |
Selling General & Admin Expenses | 121.4 | 325.8 | 243.3 | 215 | 102.7 | 397.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (108.2) | (121.7) | (204.9) | (330.5) | (339.2) | (337.7) | |
Interest Income | 23.45 | 41.86 | 73.33 | 92.6 | 83.31 | 53.74 | |
Income Tax Expense | 165.7 | 90.31 | (35.93) | (62.27) | (40.4) | (4.503597) | |
Net Income | |||||||
Net Income | 1,258.4 | 438.8 | 48.24 | 186.8 | 50.37 | 103.5 | |
Supplemental | |||||||
EBIT | 1,532.4 | 650.8 | 217.2 | 455 | 9.9681 | - | |
EBITDA | 1,595.1 | 750.3 | 724.4 | 1,495.6 | 1,050.5 | - | |