
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 16,262.7 | 15,426.9 | 14,739.3 | 14,299.9 | 14,737.3 |
COGS | 9,765.7 | 8,988.3 | 9,115.7 | 9,286.4 | 9,604.2 |
Gross Profit | 6,497 | 6,438.6 | 5,623.6 | 5,013.5 | 5,133.1 |
Operating Expenses & Income | |||||
Operating Income | 1,655.7 | 1,563.4 | 710.3 | 253.5 | 130.5 |
Total Operating Expenses | 14,607 | 13,863.5 | 14,029 | 14,046.4 | 14,606.8 |
R&D Expenses | 662.2 | 805.2 | 808.7 | 965.9 | 1,022 |
Selling General & Admin Expenses | 4,179.1 | 4,070 | 4,104.6 | 3,794.1 | 3,980.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (592.4) | (573.1) | (550) | (471.3) | (480) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2,078.6 | 54.7 | (634.2) | (3,514.9) | (410.7) |
Supplemental | |||||
EBIT | 3,405.6 | 776 | (73.2) | (3,193.7) | (182.2) |
EBITDA | 6,433.2 | 3,516.5 | 2,820 | (395.4) | 2,621.5 |