
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,407.4 | 2,379.6 | 2,155.6 | 1,986.7 | 1,684.8 | 3,137 | |
COGS | 9,259.3 | 1,564 | 1,417.1 | 1,299.3 | 1,046.2 | 1,975.2 | |
Gross Profit | 4,148.1 | 815.7 | 738.4 | 687.4 | 638.6 | 1,161.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,509.6 | 269.3 | 192.7 | 269.6 | 188.3 | 361.2 | |
Total Operating Expenses | 2,638.6 | 546.3 | 545.7 | 417.8 | 450.4 | 800.5 | |
R&D Expenses | 588.7 | 135.8 | 128 | 87.99 | 97.86 | 176.7 | |
Selling General & Admin Expenses | 1,438.3 | 273.6 | 277.1 | 251.9 | 363.9 | 311 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,166.8) | (184.7) | (176.6) | (53.89) | (36.55) | (42.97) | |
Interest Income | 169.3 | 21.61 | 27.38 | 20.54 | 16.92 | - | |
Income Tax Expense | 300.4 | 45.05 | 43.84 | 73.72 | 47.48 | 68.56 | |
Net Income | |||||||
Net Income | 1,832.3 | (528.5) | (116.1) | 167.3 | 214.1 | 359.1 | |
Supplemental | |||||||
EBIT | 1,509.6 | 266 | 192.7 | 349.6 | 188.3 | 361.2 | |
EBITDA | 2,485.5 | 451.4 | 403.9 | 563.5 | 393.9 | 720 | |