
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,045.8 | 2,255.7 | 1,908.5 | 1,957 | 1,953.4 | 1,929.9 | |
COGS | 2,349.9 | 1,806.4 | 1,595.4 | 1,618 | 1,682.3 | 1,681.5 | |
Gross Profit | 696 | 449.3 | 313.1 | 339.1 | 271 | 248.4 | |
Operating Expenses & Income | |||||||
Operating Income | 314.3 | 99.52 | (22.63) | (12.18) | (70.84) | (81.97) | |
Total Operating Expenses | 381.6 | 349.8 | 335.7 | 351.2 | 341.9 | 330.4 | |
R&D Expenses | 123.3 | 91.58 | 90.17 | 82.46 | 75.79 | 73.03 | |
Selling General & Admin Expenses | 138.3 | 140.1 | 145.4 | 159.1 | 157.4 | 155.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.755) | (3.843) | (5.382) | (5.638) | (4.327) | (4.133) | |
Interest Income | 2.933 | 14.05 | 35.42 | 33.04 | 26.7 | 21.48 | |
Income Tax Expense | 88.41 | 73.76 | 27.84 | 17.58 | 0.006 | 0.006 | |
Net Income | |||||||
Net Income | 181.9 | 205.5 | 3.813 | 71.37 | (123.4) | (152) | |
Supplemental | |||||||
EBIT | 272.1 | 288.2 | 51.23 | 100 | (70.84) | (81.97) | |
EBITDA | 443.6 | 448.9 | 185.8 | 236.2 | 54.82 | 35.38 | |