
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,063.2 | 7,613.1 | 8,486.3 | 7,874 | 7,895.7 | 8,189.6 | |
COGS | 3,838.6 | 4,950.5 | 5,633.5 | 5,602 | 5,496.9 | 5,721.6 | |
Gross Profit | 2,224.6 | 2,662.6 | 2,852.8 | 2,272 | 2,398.8 | 2,468 | |
Operating Expenses & Income | |||||||
Operating Income | (1,020) | 1,251.6 | 207.5 | (480.8) | 61.85 | (190.7) | |
Total Operating Expenses | 3,244.6 | 1,411 | 2,645.2 | 2,752.8 | 7,833.8 | 5,630.5 | |
R&D Expenses | 773.6 | 798.4 | 822.7 | 869.9 | 906.2 | 884 | |
Selling General & Admin Expenses | 921.7 | 906.3 | 956.4 | 824.6 | 656.4 | 1,130.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (269) | (242.2) | (235) | (252.6) | (203.2) | (157.9) | |
Interest Income | 12.99 | 17.87 | 19.54 | 49.04 | 35.56 | 15.89 | |
Income Tax Expense | 30.81 | 44 | 74.74 | 100.3 | - | 34.11 | |
Net Income | |||||||
Net Income | (1,146.8) | 673.7 | 87.61 | (978.1) | (1,140.4) | (1,040.6) | |
Supplemental | |||||||
EBIT | (852.7) | 1,382.9 | 405.6 | (692.7) | - | - | |
EBITDA | (727.9) | 1,510.3 | 534.4 | (547.3) | - | - | |