

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,286.1 | 2,324.8 | 2,063.7 | 1,553.3 | 1,495.6 | 3,142.9 | |
COGS | 1,393.8 | 1,537.9 | 1,265.6 | 991.4 | 1,118.5 | 2,257.8 | |
Gross Profit | 892.3 | 786.9 | 798.1 | 561.8 | 377.1 | 885.1 | |
Operating Expenses & Income | |||||||
Operating Income | 360 | 158.1 | 249 | 140.1 | (961) | (891.7) | |
Total Operating Expenses | 532.4 | 628.8 | 549.1 | 421.8 | 1,338.1 | 1,776.8 | |
R&D Expenses | 89.88 | 83.81 | 3.83 | 0.164441 | - | 91.08 | |
Selling General & Admin Expenses | 359 | 359.4 | 342.6 | 314.5 | 369.6 | 525.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.09) | (58.78) | (68.6) | (61.62) | (64.93) | (117.2) | |
Interest Income | 57.44 | 45.85 | 7.461 | 59.57 | 51.1 | 84.36 | |
Income Tax Expense | 76.97 | 27.73 | 42.84 | 21.02 | 11.98 | 0.962542 | |
Net Income | |||||||
Net Income | 183.5 | 48.32 | 146.4 | 17.27 | (1,031.9) | (1,082.2) | |
Supplemental | |||||||
EBIT | 357.6 | 171 | 252.1 | 199.7 | (55.58) | 56.88 | |
EBITDA | 493.9 | 304.8 | 384.1 | 313.2 | 73.75 | 308.8 | |