
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,481.3 | 7,443.9 | 5,352.8 | 1,915.6 | 1,612.9 | 1,590.5 | |
COGS | 3,638.3 | 5,632 | 3,715.4 | 1,008 | 907.8 | 891.8 | |
Gross Profit | 1,843.1 | 1,811.8 | 1,637.5 | 907.7 | 705.1 | 698.7 | |
Operating Expenses & Income | |||||||
Operating Income | 510.4 | 517.9 | 430.5 | (49.52) | (173.8) | (148.5) | |
Total Operating Expenses | 1,332.7 | 1,293.9 | 1,206.9 | 957.2 | 878.8 | 847.1 | |
R&D Expenses | 227.4 | 215.2 | 272.2 | 302.2 | 239.4 | 217.4 | |
Selling General & Admin Expenses | 312.2 | 338.1 | 256.6 | 190.6 | 306.5 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 15 | 5.446 | 0.13 | 0.164 | 0.021 | - | |
Income Tax Expense | 152.2 | 157.5 | 139 | 51.42 | 6.915 | (8.876) | |
Net Income | |||||||
Net Income | 343.5 | 355.7 | 312.9 | (72) | (61.08) | (211.7) | |
Supplemental | |||||||
EBIT | 510.4 | 517.9 | 430.5 | (49.51) | (173.8) | (149.2) | |
EBITDA | 576.8 | 701 | 495.6 | (15.11) | (114.1) | (98.01) | |