
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,126.8 | 4,214.1 | 3,138.2 | 2,703.9 | 798.1 | 510.3 | |
COGS | 2,828.8 | 3,538.9 | 1,845.8 | 1,334 | 820.1 | 918.8 | |
Gross Profit | 1,298 | 675.3 | 1,292.4 | 1,370 | (22.06) | (408.6) | |
Operating Expenses & Income | |||||||
Operating Income | 456.1 | 297.5 | 473.2 | 523.3 | (417.9) | (1,044.5) | |
Total Operating Expenses | 841.9 | 377.7 | 819.1 | 846.7 | 1,215.9 | 1,046.7 | |
R&D Expenses | 55.23 | 70.95 | 80.22 | 37.99 | 46.35 | 51.65 | |
Selling General & Admin Expenses | 305.4 | 303.3 | 300.4 | 267.7 | 185.3 | 158.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (147.9) | (141.6) | (135.4) | (145.1) | (139) | (135.8) | |
Interest Income | 5.36697 | 6.327519 | 2.487855 | 20.12 | 37.01 | 36.28 | |
Income Tax Expense | 122 | 107.6 | 10.76 | 87.08 | - | (102.1) | |
Net Income | |||||||
Net Income | 332.1 | 185.4 | 472.7 | 438.2 | (1,366.5) | (1,621.8) | |
Supplemental | |||||||
EBIT | 270.4 | (216.7) | 185.5 | 602.9 | - | - | |
EBITDA | 405.9 | (59.75) | 364.3 | 756.9 | - | - | |