
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,713.3 | 1,720.4 | 1,507.3 | 2,135.7 | 1,580.4 | 1,577.4 | |
COGS | 840.4 | 729.8 | 1,588 | 1,656 | 1,266.5 | 1,206.4 | |
Gross Profit | 872.9 | 990.6 | (80.66) | 479.6 | 313.9 | 371.1 | |
Operating Expenses & Income | |||||||
Operating Income | 392.3 | 499.2 | (732.2) | 4.202206 | (148.4) | (136.1) | |
Total Operating Expenses | 480.6 | 491.5 | 651.6 | 475.4 | 1,728.8 | 1,047 | |
R&D Expenses | 74.82 | 68.65 | 76.43 | 75.45 | 93.43 | 83.33 | |
Selling General & Admin Expenses | 171.7 | 209.9 | 255 | 258.6 | 197.9 | 410.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.07) | (45.43) | (61.01) | (73.32) | (65.81) | (35.75) | |
Interest Income | 3.459257 | 5.949338 | 7.316395 | 3.214704 | 1.510722 | - | |
Income Tax Expense | 73.6 | 75.56 | (60.38) | (8.709398) | - | (41.93) | |
Net Income | |||||||
Net Income | 302.4 | 410.1 | (653.6) | 15.2 | (218.3) | (210.4) | |
Supplemental | |||||||
EBIT | 431.5 | 520.7 | (672.5) | 76.17 | - | - | |
EBITDA | 487.7 | 591.3 | (597.8) | 147.9 | - | - | |