

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,849.9 | 2,210.6 | 1,755.6 | 1,933.7 | 1,838.6 | 1,717.4 | |
COGS | 1,066.8 | 1,206.5 | 1,039.9 | 1,165.4 | 1,210.8 | 1,156.1 | |
Gross Profit | 783.1 | 1,004.1 | 715.6 | 768.4 | 627.8 | 561.2 | |
Operating Expenses & Income | |||||||
Operating Income | 73.07 | 146.7 | (13.34) | (129.1) | (197.4) | (308.4) | |
Total Operating Expenses | 728.4 | 843.1 | 715.6 | 897.4 | 825.2 | 858.2 | |
R&D Expenses | 187.9 | 202 | 242.3 | 322.3 | 354.8 | 476.3 | |
Selling General & Admin Expenses | 237.8 | 241.6 | 243.8 | 247.5 | 476.3 | 306.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.05) | (30.65) | (48.23) | (62.19) | (64.9) | (94.73) | |
Interest Income | 0.713 | 0.943 | 4.319 | 4.856 | 4.59 | 5.375 | |
Income Tax Expense | (14.74) | (5.337) | (38.41) | (59.71) | (70.08) | (94.33) | |
Net Income | |||||||
Net Income | 87.41 | 91.03 | 6.209 | (127.2) | (180.3) | (285.4) | |
Supplemental | |||||||
EBIT | 93.64 | 117.1 | 16.36 | (123.5) | (197.4) | (332.1) | |
EBITDA | 248.3 | 270.4 | 179.8 | 59.28 | (15.08) | (152.6) | |