
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,428.9 | 4,819 | 3,590 | 3,294.3 | 3,323 | 3,325.4 | |
COGS | 3,163 | 3,561 | 2,750 | 2,470.7 | 2,475 | 2,492 | |
Gross Profit | 1,265.9 | 1,258 | 1,022 | 823.6 | 848 | 866 | |
Operating Expenses & Income | |||||||
Operating Income | (22.86) | (161) | (1,430) | (525.7) | 102 | 105.8 | |
Total Operating Expenses | 1,198.2 | 1,419 | 2,270 | 1,349.2 | 746 | 815 | |
R&D Expenses | 564.4 | 630 | 480 | 402.7 | 388 | 396.6 | |
Selling General & Admin Expenses | 654.9 | 608 | 501 | 405.5 | 431 | 438 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (157.4) | (217.1) | (180) | (261.4) | (385) | (470.5) | |
Interest Income | 4.3955 | 14 | 28 | 38.44 | 166 | 144 | |
Income Tax Expense | 27.25 | 82 | 12 | 31.71 | 12 | 20.93 | |
Net Income | |||||||
Net Income | (28.13) | (444) | (1,613) | (755.3) | (130) | (323.5) | |
Supplemental | |||||||
EBIT | 156.5 | (163) | (1,421) | (461.3) | 268 | 212.8 | |
EBITDA | 824.6 | 855 | 471 | 444 | 693 | 652.5 | |