

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,271.4 | 12,999.9 | 14,116.3 | 14,303 | 14,996.4 | 14,973.5 | |
COGS | 12,477 | 11,271.5 | 11,274.8 | 12,548.8 | 12,522.2 | 13,198.1 | |
Gross Profit | 1,794.5 | 1,728.4 | 2,841.5 | 1,754.2 | 2,474.2 | 1,775.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,227.7 | (2,990.2) | 2,001.8 | 1,429.4 | 1,689.3 | 1,086.4 | |
Total Operating Expenses | 603.1 | 3,452 | 791.6 | 324.8 | 784.9 | 689 | |
R&D Expenses | 27.37 | 24.82 | 27.19 | 27.84 | - | 6.015 | |
Selling General & Admin Expenses | 990 | 234.8 | 839.7 | 200.8 | 201.5 | 183.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (817) | (1,163.6) | (862.9) | (376.2) | (621.6) | (591.1) | |
Interest Income | 1,197.5 | 396.3 | 252.9 | 255.8 | 370 | 345.7 | |
Income Tax Expense | (584.8) | 314.5 | 561.4 | 101.8 | 417.8 | (2,528) | |
Net Income | |||||||
Net Income | 397.9 | (5,672.2) | 255.2 | 1,643.8 | 213.1 | 2,615.3 | |
Supplemental | |||||||
EBIT | 677.7 | (4,177.1) | 1,630.2 | 1,977.6 | 1,689.3 | 1,115.4 | |
EBITDA | 1,355.8 | (3,446.4) | 2,416.8 | 2,871.5 | 2,605.1 | 2,051.2 | |