
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,911.4 | 2,222.4 | 1,894.1 | 2,145.5 | 2,605.6 | - | |
COGS | 1,766.7 | 1,405.1 | 1,379.4 | 1,628.8 | 2,059.6 | - | |
Gross Profit | 1,144.7 | 817.3 | 514.8 | 516.8 | 546 | - | |
Operating Expenses & Income | |||||||
Operating Income | 870 | 614.4 | 302.6 | 269.1 | 285.4 | - | |
Total Operating Expenses | 2,041.5 | 1,608.1 | 1,591.6 | 1,876.5 | 2,320.1 | - | |
R&D Expenses | 119.1 | 108 | 135.8 | 164 | 186.9 | 124.7 | |
Selling General & Admin Expenses | 90.5 | 72.62 | 64.18 | 71.06 | 63.96 | 153.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (386.7) | (341.1) | (317.1) | (305) | (268.3) | (192.5) | |
Interest Income | 370.7 | 328.2 | 293.3 | 144.1 | 203 | 142.4 | |
Income Tax Expense | 107.6 | 39.22 | - | - | - | - | |
Net Income | |||||||
Net Income | 309.2 | 184.9 | 249.1 | 35.38 | 20.31 | - | |
Supplemental | |||||||
EBIT | 735.1 | 371.8 | - | - | - | - | |
EBITDA | 1,179.3 | 891.1 | - | - | - | - | |