

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,830.2 | 2,074.2 | 2,553.2 | 1,869.7 | 1,155.4 | 1,182.1 | |
COGS | 1,207.3 | 1,423.6 | 1,673.8 | 1,137.6 | 750.5 | 764.2 | |
Gross Profit | 622.9 | 650.6 | 879.4 | 732 | 404.9 | 417.9 | |
Operating Expenses & Income | |||||||
Operating Income | 32.18 | 60.75 | 84.76 | 15.1 | (240.9) | (243.3) | |
Total Operating Expenses | 590.7 | 589.9 | 794.6 | 716.9 | 1,396.3 | 1,020.3 | |
R&D Expenses | 242.3 | 262.3 | 295.3 | 254.6 | 237 | 240.9 | |
Selling General & Admin Expenses | 305.3 | 317 | 382.5 | 320.8 | 93.76 | 41.28 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.524373) | (0.684648) | (1.011647) | (0.490438) | (0.488737) | (0.703455) | |
Interest Income | 42.57 | 42.2 | 20.73 | 8.647439 | 5.042887 | 4.630513 | |
Income Tax Expense | (12.09) | (2.941217) | (7.1505) | (7.111675) | - | (1.857972) | |
Net Income | |||||||
Net Income | 42.13 | 63.78 | 90.99 | 13.63 | (266.8) | (264.6) | |
Supplemental | |||||||
EBIT | 30.61 | 61.28 | 85.54 | 7.318724 | - | - | |
EBITDA | 52.22 | 75.9 | 149.6 | 41.29 | - | - | |