

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,247.5 | 5,963.2 | 4,260.4 | 6,815.3 | 3,650.8 | 3,141.6 | |
COGS | 4,069.6 | 4,509.9 | 3,204.9 | 4,949 | 2,644.1 | 2,328.9 | |
Gross Profit | 1,177.9 | 1,453.3 | 1,055.5 | 1,866.3 | 1,006.7 | 812.7 | |
Operating Expenses & Income | |||||||
Operating Income | (18.97) | 344.1 | (241) | 353.8 | (272.3) | (416.6) | |
Total Operating Expenses | 1,206.9 | 1,289.6 | 1,296.5 | 1,491.7 | 1,279.1 | 1,241.6 | |
R&D Expenses | 422.1 | 442 | 448.9 | 469.4 | 437.3 | 429.6 | |
Selling General & Admin Expenses | 253.8 | 267.5 | 301.7 | 420 | 332.6 | 321.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.57) | (37.79) | (38.32) | (44.12) | (35.06) | (36.05) | |
Interest Income | 3.759 | 7.811 | 23.7 | 35.9 | 29.24 | 26.86 | |
Income Tax Expense | 18.05 | 38.76 | 31.93 | 112.8 | 42.84 | 19.52 | |
Net Income | |||||||
Net Income | (72.18) | 252.7 | (30.96) | 112.9 | (200.8) | (266.6) | |
Supplemental | |||||||
EBIT | (27.57) | 335.5 | (204.6) | 580.4 | (271.3) | (476) | |
EBITDA | 113.6 | 471 | (61.04) | 743 | (144.9) | (351.4) | |