

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,898.6 | 3,585.8 | 3,322.8 | 3,258.1 | 3,192.4 | 6,450.5 | |
COGS | 2,176.8 | 2,578 | 2,299.5 | 1,929.8 | 1,824.3 | 3,754.2 | |
Gross Profit | 721.8 | 1,007.7 | 1,023.3 | 1,328.2 | 1,368.1 | 2,696.3 | |
Operating Expenses & Income | |||||||
Operating Income | (872.5) | (978.1) | (520.5) | (20.72) | 69.95 | 10.54 | |
Total Operating Expenses | 1,535.7 | 1,985.8 | 1,543.8 | 1,349 | 1,298.2 | 2,685.8 | |
R&D Expenses | 63.36 | 81.36 | 71.04 | 64.94 | 52.7 | 117.6 | |
Selling General & Admin Expenses | 890 | 959.3 | 833.7 | 809.9 | 745.4 | 1,550.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (106.4) | (81.1) | (146.7) | (147.4) | (112.5) | (259.9) | |
Interest Income | 98.86 | 80.88 | 95.66 | 147.6 | 114.6 | 262.2 | |
Income Tax Expense | (101.6) | (76.43) | 19.7 | 5.062 | 6.905 | 11.97 | |
Net Income | |||||||
Net Income | (646.7) | (807.1) | (762.8) | (491) | 59.29 | (431.8) | |
Supplemental | |||||||
EBIT | (654.3) | (881.5) | (671.7) | (388.6) | 133.2 | 142.7 | |
EBITDA | (240.9) | (454.2) | (298.3) | (99.42) | 279.3 | 534 | |