| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,465.8 | 3,150.8 | 7,062.3 | 5,716.2 | 5,934 | 6,077.9 | |
COGS | 8,719.8 | 1,449.5 | 2,535.6 | 2,897.4 | 3,121.7 | 3,128.2 | |
Gross Profit | 3,746 | 1,701.3 | 4,526.8 | 2,818.8 | 2,812.3 | 3,143.4 | |
Operating Expenses & Income | |||||||
Operating Income | (1,729.5) | (3.845) | 1,497.5 | 939.8 | 885.4 | 1,007.2 | |
Total Operating Expenses | 5,805.5 | 1,772 | 3,024.2 | 1,879 | 1,926.9 | 1,942.5 | |
R&D Expenses | 2,621.8 | 1,183.1 | 2,228.1 | 862.5 | 744.2 | 657.6 | |
Selling General & Admin Expenses | 1,924 | 376 | 540.8 | 516.1 | 671.2 | 1,015.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (998.8) | (119.7) | (105.5) | (77.87) | (12.63) | (13.82) | |
Interest Income | 11.42 | 0.026 | 40.21 | 48.31 | 36.87 | 34.15 | |
Income Tax Expense | 67.95 | 15.77 | 7.754 | (16.62) | 409.2 | 436 | |
Net Income | |||||||
Net Income | (3,052.8) | (347.4) | 1,475.2 | 988 | 1,322.6 | 1,558.2 | |
Supplemental | |||||||
EBIT | (1,986.1) | (315) | 1,498 | 1,049.2 | 885.4 | 1,904.6 | |
EBITDA | 564.5 | 84.28 | 2,051.8 | 1,674.1 | 1,599.8 | 2,636.9 | |
