
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,714.7 | 4,458.1 | 1,333.9 | 927.9 | 896.3 | 636 | |
COGS | 3,449.3 | 2,916.1 | 1,232.6 | 846.3 | 759.6 | 581.2 | |
Gross Profit | 2,265.4 | 1,542 | 101.3 | 81.6 | 136.6 | 54.77 | |
Operating Expenses & Income | |||||||
Operating Income | 1,158.5 | 1,161 | (509.4) | (381.3) | (303) | (376.2) | |
Total Operating Expenses | 1,101.3 | 803.8 | 610.7 | 462.9 | 439.7 | 427.9 | |
R&D Expenses | 203.3 | 214.6 | 187.2 | 228.5 | 223 | 222.9 | |
Selling General & Admin Expenses | 430.4 | 333.2 | 117 | 140.6 | 144.9 | 155.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.329) | (7.503) | (15.76) | (23.13) | (24.42) | (29.42) | |
Interest Income | 4.702 | 36.14 | 110.7 | 85.96 | 49.92 | 47.97 | |
Income Tax Expense | 212.3 | 208 | (71.92) | 4.235 | (5.214) | (7.479) | |
Net Income | |||||||
Net Income | 999.5 | 930.7 | (377.2) | (317.6) | (308) | (367.2) | |
Supplemental | |||||||
EBIT | 1,158.5 | 1,161 | (433.4) | (290.2) | (288.8) | (399.4) | |
EBITDA | 1,415.7 | 1,430.5 | (196.6) | (116.1) | (127) | (251.6) | |