
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,934.7 | 2,117.1 | 2,086.4 | 1,347.4 | 804.9 | 934.3 | |
COGS | 985.3 | 1,155.4 | 1,329.1 | 953.1 | 813.7 | 766.6 | |
Gross Profit | 949.4 | 961.8 | 757.3 | 394.3 | (8.863999) | 167.7 | |
Operating Expenses & Income | |||||||
Operating Income | 519.3 | 574.7 | 280.8 | 6.342 | (319.5) | (136.5) | |
Total Operating Expenses | 492.6 | 516.6 | 757.3 | 388 | 310.7 | 304.2 | |
R&D Expenses | 252.7 | 244.8 | 242.7 | 205.8 | 168.3 | 124.6 | |
Selling General & Admin Expenses | 95.23 | 109.3 | 104.6 | 86.38 | 142.3 | 51.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.321) | (9.712) | (19.44) | (21.29) | (16.73) | (11.86) | |
Interest Income | 0.181 | 4.507 | 7.271 | 4.359 | 3.784 | 1.714 | |
Income Tax Expense | 96.56 | 117.2 | 68.58 | 4.19 | (11.83) | 18.61 | |
Net Income | |||||||
Net Income | 400.8 | 465.9 | 264.9 | 53.03 | (243.8) | (51.7) | |
Supplemental | |||||||
EBIT | 519.3 | 574.7 | 352.9 | 78.51 | (319.5) | - | |
EBITDA | 651.3 | 743.7 | 545.9 | 277.7 | (128.2) | (0.21) | |