

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,996.5 | 2,029.1 | 1,663.5 | 1,731 | 1,845.3 | 2,180.5 | |
COGS | 2,609.1 | 1,534.6 | 1,707 | 1,606.5 | 1,408.5 | 1,645.7 | |
Gross Profit | 1,387.4 | 494.5 | (43.53) | 124.5 | 436.9 | 534.8 | |
Operating Expenses & Income | |||||||
Operating Income | 898.1 | 158.4 | (371.5) | (193) | 136.6 | 196.5 | |
Total Operating Expenses | 503.4 | 356 | 327.9 | 317.6 | 300.2 | 338.3 | |
R&D Expenses | 402.6 | 284.3 | 265.3 | 260.4 | 287.8 | 222.7 | |
Selling General & Admin Expenses | 75.85 | 52.96 | 44.01 | 38.67 | 44.99 | 26.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.613) | (4.923) | (11.14) | (6.774) | (0.924) | (0.299) | |
Interest Income | 5.285 | 10.42 | 35.89 | 43.83 | 26.2 | 14.99 | |
Income Tax Expense | 153.4 | 30.9 | (61.6) | 1.538 | 2.36 | 5.46 | |
Net Income | |||||||
Net Income | 741 | 122.6 | (286.7) | (102.8) | 135 | 240.4 | |
Supplemental | |||||||
EBIT | 898.1 | 158.4 | (337.2) | (94.47) | 136.6 | 221.8 | |
EBITDA | 1,008.6 | 235.4 | (283) | (40.31) | 207.9 | 292.8 | |