
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,084.1 | 3,049.5 | 3,151 | 3,604.7 | 2,854.6 | 2,747.6 | |
COGS | 1,334 | 1,979.8 | 2,098.3 | 2,498.7 | 2,204.7 | 2,178.5 | |
Gross Profit | 750.1 | 1,069.7 | 1,052.8 | 1,105.9 | 649.8 | 569.1 | |
Operating Expenses & Income | |||||||
Operating Income | 371.1 | 293.2 | 412.2 | (24.93) | (259.8) | (440.7) | |
Total Operating Expenses | 379 | 776.4 | 640.6 | 1,130.9 | 3,114.3 | 2,049.6 | |
R&D Expenses | 144.4 | 192.6 | 224.1 | 383.2 | 333.6 | 339.1 | |
Selling General & Admin Expenses | 199.4 | 309.6 | 338 | 383.5 | 241.5 | 493.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (78.98) | (116.6) | (16.51) | (197.9) | (270.7) | (241.8) | |
Interest Income | 3.771725 | 4.224137 | 4.912657 | 2.537686 | 3.032513 | 3.206532 | |
Income Tax Expense | 90.42 | 12.7 | 83.07 | 30.41 | - | 60.01 | |
Net Income | |||||||
Net Income | 281.8 | 282.4 | 377.3 | 23.6 | (776.8) | (756.9) | |
Supplemental | |||||||
EBIT | 262.4 | 358.2 | 271.3 | 213.2 | - | - | |
EBITDA | 324.4 | 473.9 | 428.2 | 416.9 | - | - | |