
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,415.1 | 2,554.4 | 2,691.9 | 2,432.5 | 1,983.8 | 1,946.7 | |
COGS | 1,641 | 1,766.9 | 1,897 | 1,796.1 | 1,548.6 | 1,516.7 | |
Gross Profit | 774.2 | 787.5 | 794.9 | 636.4 | 435.2 | 430 | |
Operating Expenses & Income | |||||||
Operating Income | 278.4 | 307.7 | 349.4 | 115.1 | (49.78) | (17.25) | |
Total Operating Expenses | 495.8 | 479.8 | 445.5 | 521.3 | 2,033.5 | 1,119.2 | |
R&D Expenses | 1.655964 | 7.440549 | 7.402021 | 9.971757 | 8.333943 | 8.174946 | |
Selling General & Admin Expenses | 233.2 | 233.6 | 237.6 | 229.6 | 128.1 | 381.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.03) | (5.894235) | (7.552271) | (5.381213) | (0.628725) | (0.525781) | |
Interest Income | 14.9 | 12.67 | 13.87 | 12.74 | 6.999347 | 3.831385 | |
Income Tax Expense | 2.298952 | 2.245079 | (56.92) | 61.21 | - | 0.534202 | |
Net Income | |||||||
Net Income | 278.5 | 335.9 | 407.8 | 84.86 | (397) | (433.5) | |
Supplemental | |||||||
EBIT | 296.7 | 342.1 | 358.5 | 152.8 | - | - | |
EBITDA | 377.8 | 421.6 | 436.4 | 228.4 | - | - | |