
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,396.1 | 2,410.7 | 1,972.6 | 2,035.2 | 1,602.7 | 1,499.3 | |
COGS | 3,774 | 2,103.3 | 1,590 | 1,673 | 1,541 | 1,475.5 | |
Gross Profit | 622.1 | 307.4 | 382.6 | 362.2 | 61.64 | 23.82 | |
Operating Expenses & Income | |||||||
Operating Income | 113.5 | (145.9) | (165.8) | (251.8) | (455.5) | (421) | |
Total Operating Expenses | 557.3 | 488.6 | 548.4 | 614 | 517.1 | 444.8 | |
R&D Expenses | 87.96 | 82.08 | 127.5 | 163.9 | 103.2 | 95.02 | |
Selling General & Admin Expenses | 204.6 | 217.4 | 226.8 | 256.6 | 223.8 | 212.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.902) | (3.55) | (6.043) | (4.57) | (1.879) | (2.159) | |
Interest Income | 4.172 | 9.805 | 17.94 | 19.62 | 15.36 | 14.37 | |
Income Tax Expense | 18.6 | 1.172 | 9.421 | 0.205 | (10.68) | (12.96) | |
Net Income | |||||||
Net Income | 88.31 | (142.2) | (101.3) | (135.4) | (383.4) | (409.8) | |
Supplemental | |||||||
EBIT | 109.8 | (137.5) | (136.5) | (173.7) | (455.5) | (483.5) | |
EBITDA | 331 | 80.47 | 58.95 | 17.32 | (273.9) | (302) | |