
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,605.6 | 5,030.1 | 5,997.1 | 4,317.2 | 3,243.5 | 2,751.1 | |
COGS | 2,737.3 | 4,434 | 5,302.4 | 4,505.1 | 3,642.2 | 3,482.2 | |
Gross Profit | 868.3 | 596.1 | 694.7 | (187.9) | (398.6) | (731.1) | |
Operating Expenses & Income | |||||||
Operating Income | 509.2 | 467.1 | 455.4 | (733.6) | (970.9) | (1,032.8) | |
Total Operating Expenses | 354.4 | 198.3 | 239.3 | 545.7 | 572.3 | 302.2 | |
R&D Expenses | 154.3 | 173.8 | 228.7 | 163.7 | 133.9 | 116.1 | |
Selling General & Admin Expenses | 58.28 | 32.05 | 35.48 | 96.01 | 30.3 | 211.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (128.8) | (87.18) | (76.08) | (105.5) | (119) | (123.8) | |
Interest Income | 8.788027 | 11.19 | 6.923754 | 2.822154 | 1.999742 | 0.9027 | |
Income Tax Expense | 20.64 | 11.1 | 33.24 | (110.6) | 13.32 | 10.39 | |
Net Income | |||||||
Net Income | 255.8 | 409 | 358.9 | (573.1) | (914.3) | (1,301.5) | |
Supplemental | |||||||
EBIT | 479.9 | 557.4 | 532 | (628.2) | (850.4) | - | |
EBITDA | 753.7 | 828.9 | 849.4 | (285.6) | (443.2) | (1,126.3) | |