| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,956.6 | 2,713.9 | 2,605.9 | 1,930.1 | 1,390 | 2,437 | |
COGS | 2,483.1 | 1,602.2 | 1,662.8 | 1,327 | 933.1 | 1,683 | |
Gross Profit | 1,473.5 | 1,111.7 | 943.1 | 603.1 | 456.9 | 754 | |
Operating Expenses & Income | |||||||
Operating Income | 190.1 | (448.5) | 7.42 | (267.8) | (501.7) | (629.3) | |
Total Operating Expenses | 1,283.4 | 1,560.2 | 935.7 | 870.8 | 958.5 | 1,665 | |
R&D Expenses | 310.7 | 526.7 | 370.3 | 244.3 | 136.3 | 293 | |
Selling General & Admin Expenses | 52.23 | 94.43 | 68.55 | 49.74 | 38.2 | 276.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.29) | (35.28) | (19.64) | (19.85) | (19.78) | (35.66) | |
Interest Income | 30.89 | 51.97 | 1.567 | 15.84 | 32.98 | 40.49 | |
Income Tax Expense | 57.16 | 41.41 | 12.31 | (32.06) | 136.7 | (196.9) | |
Net Income | |||||||
Net Income | 611.8 | (205) | (20.08) | (2,105) | (1,471.3) | (3,429) | |
Supplemental | |||||||
EBIT | 500.8 | 78.2 | 7.42 | (449.3) | (501.7) | (1,021.2) | |
EBITDA | 580.1 | 147.6 | 119.7 | (336.9) | (404.6) | (864.8) | |
