
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,750.2 | 3,092.9 | 3,163.4 | 2,782.2 | 2,106.2 | 2,158.6 | |
COGS | 1,475.5 | 1,741.6 | 1,740.9 | 1,623.4 | 1,414.7 | 1,463.8 | |
Gross Profit | 1,274.7 | 1,351.3 | 1,422.5 | 1,158.9 | 691.4 | 694.9 | |
Operating Expenses & Income | |||||||
Operating Income | 374.7 | 39.5 | 341.4 | 87.17 | (57.02) | (221.3) | |
Total Operating Expenses | 900 | 1,311.8 | 1,081.1 | 1,071.7 | 2,163.2 | 1,687 | |
R&D Expenses | 255.7 | 313.8 | 333.3 | 264.6 | 333.5 | 362.8 | |
Selling General & Admin Expenses | 198.8 | 211.8 | 195.4 | 202.4 | 222.5 | 372.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.33) | (60.28) | (64.67) | (67.58) | (68.6) | (69.47) | |
Interest Income | 11.8 | 20.62 | 13.59 | 10.14 | 6.920522 | 6.008859 | |
Income Tax Expense | 19.43 | 23.78 | 23.13 | 36.89 | - | (75.93) | |
Net Income | |||||||
Net Income | 378.2 | 108.6 | 358 | 87.89 | (373.9) | (365.1) | |
Supplemental | |||||||
EBIT | 279.3 | 69.54 | 395.3 | 270.3 | - | - | |
EBITDA | 299.2 | 90.9 | 417.1 | 293.2 | - | - | |