
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,815.4 | 2,651.1 | 1,445.8 | 1,628.2 | 1,395.7 | 1,172.2 | |
COGS | 1,748 | 1,614.8 | 1,140.6 | 1,169.2 | 853 | 873 | |
Gross Profit | 1,067.3 | 1,036.3 | 305.2 | 459.1 | 542.7 | 334.1 | |
Operating Expenses & Income | |||||||
Operating Income | (78.65) | 68.5 | (653.3) | (254.3) | 368.5 | (690.4) | |
Total Operating Expenses | 1,160.7 | 905.9 | 958.5 | 713.3 | 174.2 | 1,024.5 | |
R&D Expenses | 844.6 | 635.6 | 712.3 | 485.4 | 447.6 | 471.5 | |
Selling General & Admin Expenses | 217.6 | 191.2 | 170.7 | 184 | 275.4 | 301.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.851) | (0.476) | (1.436) | (30.02) | (35.61) | (40.24) | |
Interest Income | 6.678 | 14.34 | 12.12 | 10.13 | 8.559 | 7.164 | |
Income Tax Expense | 10.37 | 17.25 | 476.1 | 45.6 | (6.221) | (23.92) | |
Net Income | |||||||
Net Income | (89.65) | 14.16 | (1,691.5) | (280.6) | (455.4) | (477.1) | |
Supplemental | |||||||
EBIT | (76.7) | 70.22 | (1,131.1) | (204.4) | (573.8) | (685.1) | |
EBITDA | 61.18 | 171.6 | (1,043.4) | (129.2) | (488.8) | (583.6) | |