
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,207.5 | 8,209.3 | 6,402.2 | 5,721.8 | 5,485.3 | 5,517.3 | |
COGS | 4,535 | 6,048.5 | 5,319.2 | 4,735.1 | 4,828 | 4,741.7 | |
Gross Profit | 1,672.5 | 2,160.8 | 1,083 | 986.7 | 657.3 | 775.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,054.9 | 1,467 | 332.2 | 269.9 | (86.8) | 80.3 | |
Total Operating Expenses | 5,152.6 | 6,742.3 | 6,070 | 5,451.9 | 5,572.1 | 5,437 | |
R&D Expenses | 164.2 | 178.4 | 184.1 | 203.7 | 214.6 | 201.2 | |
Selling General & Admin Expenses | 456.4 | 525.7 | 515 | 549.5 | 555.8 | 538 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.8) | (51.1) | (72.6) | (76.1) | (91.3) | - | |
Interest Income | 6.2 | 10.1 | 48.1 | 41.4 | 28.5 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 806.9 | 1,251 | 313.6 | 241 | (821.1) | (437.8) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,539.6 | 2,069.4 | - | - | - | - | |