
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,641.1 | 2,251.6 | 1,785.1 | 1,557 | 1,401.5 | 1,369.9 | |
COGS | 1,176.9 | 1,360.5 | 1,374.2 | 1,108.9 | 1,113 | 1,063.5 | |
Gross Profit | 464.1 | 891.1 | 410.9 | 448.1 | 288.5 | 306.3 | |
Operating Expenses & Income | |||||||
Operating Income | (54.09) | 98.55 | (722.7) | (299.1) | (359.6) | (258.3) | |
Total Operating Expenses | 671 | 792.5 | 1,133.7 | 747.2 | 648 | 564.6 | |
R&D Expenses | 321.3 | 346.4 | 296.9 | 292 | 237.4 | 246.6 | |
Selling General & Admin Expenses | 304.3 | 295.3 | 313.2 | 295 | 372.6 | 402.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.69) | (22.59) | (33.43) | (36.49) | (31.16) | (36.98) | |
Interest Income | 4.597 | 6.911 | 18.22 | 20.01 | 20.03 | 13.24 | |
Income Tax Expense | (14.09) | 10 | 380.1 | - | - | - | |
Net Income | |||||||
Net Income | 43.07 | 291 | (639.9) | (242.8) | (239.9) | (246.2) | |
Supplemental | |||||||
EBIT | 28.97 | 178.8 | (736.6) | (300) | (359.6) | - | |
EBITDA | 254.9 | 438.1 | (512.4) | (84.3) | (144.7) | (93.42) | |