
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,337.9 | 1,450.1 | 1,071.5 | 536.9 | 822.9 | 874.2 | |
COGS | 573.7 | 772.5 | 821.6 | 751.7 | 2,193 | 2,234.9 | |
Gross Profit | 764.2 | 677.6 | 249.9 | (214.8) | (1,370.1) | (1,360.6) | |
Operating Expenses & Income | |||||||
Operating Income | 571.3 | 607.8 | 230.4 | (822.1) | (1,370.1) | (1,364.7) | |
Total Operating Expenses | 192.9 | 69.8 | 19.49 | 607.2 | 2,193 | 220.1 | |
R&D Expenses | 64.97 | 153.8 | 151.7 | 103.8 | 138.2 | 201.8 | |
Selling General & Admin Expenses | 70.35 | 75.09 | 54.81 | 47.99 | 33.01 | 91.83 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.66) | (25.59) | (13.01) | (14.18) | (12.07) | (12.34) | |
Interest Income | 3.08091 | 8.300308 | 5.914659 | 2.88584 | 0.813405 | 0.488776 | |
Income Tax Expense | 73.5 | 68.81 | 22.49 | (21.46) | 6.176117 | 5.219649 | |
Net Income | |||||||
Net Income | 501.1 | 551.2 | 202.5 | (815) | (1,382.1) | (1,375.2) | |
Supplemental | |||||||
EBIT | 585.3 | 645.2 | 239.2 | (821.1) | (1,375.9) | - | |
EBITDA | 641.2 | 716.4 | 354.1 | (632.8) | (1,187.7) | - | |