

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,451.6 | 9,948.1 | 9,162.4 | 7,329.9 | 7,464.4 | 7,464.4 | |
COGS | 3,839.9 | 7,360.4 | 6,807.1 | 4,997.6 | 5,341.6 | 5,359.9 | |
Gross Profit | 1,611.7 | 2,587.8 | 2,355.4 | 2,332.3 | 2,122.8 | 2,104.5 | |
Operating Expenses & Income | |||||||
Operating Income | 214.4 | 845.7 | 422.7 | 279.1 | (23.6) | (23.6) | |
Total Operating Expenses | 1,515.7 | 1,801.3 | 1,918.9 | 2,053.2 | 2,146.4 | 2,127.6 | |
R&D Expenses | 645.6 | 721.5 | 721.5 | 720.3 | 778.4 | 780.3 | |
Selling General & Admin Expenses | 216.2 | 240.3 | 290.6 | 313.4 | 291.6 | 222.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.41) | (9.435) | (16.41) | (22.64) | (25.86) | (25.86) | |
Interest Income | 4.085 | 5.333 | 17.17 | 28.11 | 27.99 | 20.1 | |
Income Tax Expense | (4.734) | 99.41 | 64.16 | 59.98 | 2.802 | 2.802001 | |
Net Income | |||||||
Net Income | 188.1 | 702.2 | 489.3 | 295.6 | (9.311) | (9.311) | |
Supplemental | |||||||
EBIT | 209.1 | 841 | 591.5 | 399.4 | (23.6) | (23.6) | |
EBITDA | 402.8 | 1,018.3 | 771.2 | 555.7 | 133.9 | 133.9 | |