
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,161.8 | 2,713.8 | 3,096.5 | 2,270.8 | 1,748.6 | 1,864.6 | |
COGS | 839.5 | 1,103.2 | 1,225.5 | 1,334.8 | 977.5 | 1,126 | |
Gross Profit | 2,322.3 | 1,610.6 | 1,871.1 | 936.1 | 771 | 738.6 | |
Operating Expenses & Income | |||||||
Operating Income | 177.9 | 43.4 | 132.7 | (517.1) | (177.7) | (217.3) | |
Total Operating Expenses | 2,144.4 | 1,567.2 | 1,738.4 | 1,453.2 | 1,926.3 | 1,275.7 | |
R&D Expenses | 197.7 | 134.9 | 21.87 | 14.31 | 125.3 | 121.1 | |
Selling General & Admin Expenses | 357.2 | 315 | 362.1 | 335.7 | 442.4 | 599 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (62.34) | (82.38) | (65.53) | (59.96) | (64.32) | (69.43) | |
Interest Income | 112.8 | 136.1 | 147 | 100.2 | 103.3 | 65.83 | |
Income Tax Expense | 58.3 | 51.42 | 52.23 | 42.72 | - | 16.71 | |
Net Income | |||||||
Net Income | 306.9 | 79.03 | 84.31 | (377) | (357.1) | (407.7) | |
Supplemental | |||||||
EBIT | 65.39 | (15.87) | (2.358538) | (188.6) | - | - | |
EBITDA | 249.1 | 165.5 | 182.1 | (33.37) | - | - | |