| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,801.8 | 2,481.5 | 2,747.3 | 2,621.5 | 2,676.6 | 4,997.1 | |
COGS | 2,114.6 | 1,275.6 | 1,319.9 | 1,245.8 | 1,243.5 | 2,503.3 | |
Gross Profit | 687.1 | 1,205.9 | 1,427.5 | 1,375.6 | 1,433.1 | 2,493.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,020.2) | 16.9 | 164.6 | 213.5 | 188.8 | (21.8) | |
Total Operating Expenses | 1,707.4 | 1,094.1 | 1,262.9 | 1,162.1 | 1,244.3 | 2,515.6 | |
R&D Expenses | 234.5 | 173.6 | 228.6 | 207.8 | 244.6 | 481.3 | |
Selling General & Admin Expenses | 187.8 | 480.1 | 428.7 | 386.6 | 383.1 | 584.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.35) | (10.62) | (5.530429) | (4.571463) | (3.53) | (8.462368) | |
Interest Income | 188.3 | 29.03 | 26.18 | 32.73 | 33.03 | 49.81 | |
Income Tax Expense | (9.771927) | 38.13 | 14.9 | 21.11 | 23.7 | 51.55 | |
Net Income | |||||||
Net Income | (1,671.9) | (1,843.1) | 171.5 | 225.1 | 198.1 | (18.75) | |
Supplemental | |||||||
EBIT | (1,665.4) | (1,795.5) | 191.9 | 213.4 | 177.2 | (32.2) | |
EBITDA | (1,426.4) | (1,654.1) | 283.2 | 250.6 | 194.4 | 34.68 | |
