

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,431.8 | 5,109.3 | 6,023.6 | 4,026.3 | 3,556 | 3,703.6 | |
COGS | 3,406.7 | 4,354.1 | 4,833.9 | 3,349 | 3,019.3 | 3,170.5 | |
Gross Profit | 1,025.1 | 755.2 | 1,189.7 | 677.3 | 536.7 | 533.1 | |
Operating Expenses & Income | |||||||
Operating Income | (386.2) | (255.1) | 111.4 | (162.4) | (246.6) | (354.7) | |
Total Operating Expenses | 1,411.3 | 1,010.3 | 1,078.2 | 839.7 | 3,802.7 | 2,376.2 | |
R&D Expenses | 361.9 | 342.8 | 254.5 | 250.6 | 227.3 | 224.7 | |
Selling General & Admin Expenses | 301.5 | 294.1 | 283.2 | 258 | 114.7 | (31.57) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (249.3) | (157.3) | (155.3) | (112.4) | (79.55) | (79.54) | |
Interest Income | 48.38 | 15.36 | 21.4 | 28.42 | 14.73 | 9.876 | |
Income Tax Expense | 95.31 | 119.9 | 41.23 | (30.66) | - | (3.678) | |
Net Income | |||||||
Net Income | (465.1) | (323.3) | 35.79 | (126.7) | (613.9) | (548.3) | |
Supplemental | |||||||
EBIT | 91.99 | (94.71) | 269.6 | (55.85) | - | - | |
EBITDA | 345.4 | 72.01 | 418.9 | 60.06 | - | - | |