
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,716.3 | 1,739.7 | 1,677.3 | 736.7 | 835.9 | 782.2 | |
COGS | 1,182.7 | 1,134.7 | 1,031.6 | 558.6 | 690.7 | 648 | |
Gross Profit | 533.7 | 605 | 645.7 | 178.2 | 145.2 | 134.2 | |
Operating Expenses & Income | |||||||
Operating Income | 148 | 159.9 | 62.63 | (386.1) | (247.1) | (256.7) | |
Total Operating Expenses | 385.6 | 445.1 | 583.1 | 564.3 | 1,083 | 674 | |
R&D Expenses | 124.6 | 128.4 | 155 | 140.7 | 126.7 | 134.9 | |
Selling General & Admin Expenses | 203.4 | 205.6 | 224.9 | 208.3 | 92.57 | 236.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.57) | (22.67) | (44.26) | (60.49) | (57.19) | (51.81) | |
Interest Income | 56.06 | 51.83 | 51.86 | 38.24 | 32.48 | 21.33 | |
Income Tax Expense | (1.113424) | 6.970977 | (4.551648) | (77.21) | - | (17.74) | |
Net Income | |||||||
Net Income | 132.8 | 137.9 | 56.29 | (309.8) | (446.5) | (461.7) | |
Supplemental | |||||||
EBIT | 164.2 | 181.6 | 104.9 | (327.6) | - | - | |
EBITDA | 244.4 | 272.4 | 229 | (206.8) | - | - | |