
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,309.6 | 5,314.3 | 4,899.8 | 3,788.8 | 3,552.4 | 3,408.6 | |
COGS | 4,885.1 | 3,477 | 3,187.3 | 2,555.3 | 2,473.3 | 2,446 | |
Gross Profit | 2,424.5 | 1,837.3 | 1,712.5 | 1,233.5 | 1,079.1 | 962.6 | |
Operating Expenses & Income | |||||||
Operating Income | 57 | 29.4 | 56.6 | (211.3) | (146.6) | (227.3) | |
Total Operating Expenses | 2,367.5 | 1,807.9 | 1,655.9 | 1,444.8 | 3,699 | 2,422 | |
R&D Expenses | 185.9 | 167.4 | 174.1 | 208.1 | 174.9 | 160.2 | |
Selling General & Admin Expenses | 370.3 | 310.5 | 306.2 | 268.1 | 284.3 | 810.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51.18) | (94.44) | (84.36) | (65.26) | (35.26) | (34.27) | |
Interest Income | 21.88 | 22.43 | 42.56 | 56.56 | 18.94 | 12.7 | |
Income Tax Expense | (38.4) | (15.74) | (9.954874) | 0.660531 | - | (9.322014) | |
Net Income | |||||||
Net Income | 89.7 | 46.3 | 64.85 | (215.4) | (248.4) | (306.6) | |
Supplemental | |||||||
EBIT | 95 | 119.5 | 139.1 | (149) | - | - | |
EBITDA | 309.9 | 363.5 | 388.4 | 30.88 | - | - | |