
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,571.5 | 3,333.9 | 1,973.2 | 1,964.9 | 1,814.2 | 1,721.3 | |
COGS | 3,476 | 2,641.4 | 1,647.3 | 1,676.4 | 1,498.8 | 1,418.1 | |
Gross Profit | 1,095.5 | 692.5 | 325.9 | 288.4 | 315.5 | 303.1 | |
Operating Expenses & Income | |||||||
Operating Income | (305.2) | 389.8 | 40.37 | 47.89 | (0.450166) | 4.516602 | |
Total Operating Expenses | 1,400.7 | 302.7 | 285.6 | 240.6 | 1,814.7 | 944.5 | |
R&D Expenses | 218.1 | 170 | 140.5 | 136.1 | 122.1 | 119.6 | |
Selling General & Admin Expenses | 430.8 | 311.8 | 193.2 | 198.2 | 41.45 | 38.21 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (121.7) | (82.27) | (42.6) | (28.2) | (22.2) | (21.49) | |
Interest Income | 20.84 | 22.64 | 16.98 | 18.4 | 15.12 | 13.15 | |
Income Tax Expense | 48.84 | 36.34 | 5.008925 | 7.343952 | - | 3.989175 | |
Net Income | |||||||
Net Income | (452.7) | 311.5 | 37.85 | 39.47 | 55.03 | 60.15 | |
Supplemental | |||||||
EBIT | (104.5) | (49.8) | (48.88) | (62.51) | - | - | |
EBITDA | 25.17 | 44 | 29.84 | 17.54 | - | - | |