
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,750.5 | 3,450.6 | 3,181.6 | 3,613.6 | 2,996.8 | 2,860 | |
COGS | 2,400.8 | 2,185.7 | 1,890.1 | 2,009.2 | 1,853.8 | 1,796.7 | |
Gross Profit | 1,349.7 | 1,264.9 | 1,291.5 | 1,604.4 | 1,143.1 | 1,063.3 | |
Operating Expenses & Income | |||||||
Operating Income | (273.8) | (487.3) | (377.4) | 257.5 | (55.81) | (155.2) | |
Total Operating Expenses | 1,623.6 | 1,752.2 | 1,668.9 | 1,346.9 | 3,052.6 | 2,088.2 | |
R&D Expenses | 561.8 | 566.3 | 555.8 | 412.7 | 387.7 | 371.7 | |
Selling General & Admin Expenses | 308.4 | 314.6 | 360.3 | 311 | 361.6 | 569.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (181.4) | (202.2) | (179.6) | (170.3) | (137.1) | (133.3) | |
Interest Income | 7.534965 | 8.293527 | 9.878379 | 15.32 | 15.05 | 11.67 | |
Income Tax Expense | (64.68) | (60.98) | 10.87 | 33.86 | - | 7.923037 | |
Net Income | |||||||
Net Income | (232.4) | (374.8) | (322.6) | 206.9 | (232.6) | (284.8) | |
Supplemental | |||||||
EBIT | (105.7) | (301.8) | (194.2) | 430.6 | - | - | |
EBITDA | 9.172112 | (183.5) | (55.23) | 588.1 | - | - | |