

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,396.3 | 8,400.6 | 8,812 | 9,422.2 | 9,945.5 | 10,262.2 | |
COGS | 5,937.7 | 4,975.7 | 4,916.4 | 4,935.4 | 4,885.8 | 5,028.1 | |
Gross Profit | 3,458.6 | 3,424.9 | 3,895.6 | 4,486.8 | 5,059.7 | 5,234.1 | |
Operating Expenses & Income | |||||||
Operating Income | 7.021 | 33.29 | (206.4) | (114.8) | 74.95 | 159.2 | |
Total Operating Expenses | 3,451.5 | 3,378.5 | 4,102 | 4,601.7 | 4,984.8 | 5,074.9 | |
R&D Expenses | 448.4 | 428 | 505.2 | - | 450.6 | 239.4 | |
Selling General & Admin Expenses | 525.8 | 371.5 | 855.9 | 719.2 | 751.6 | 745.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56.85) | (56.92) | (41.34) | (38.99) | (44.57) | (40.93) | |
Interest Income | 62.94 | 45.82 | 82.11 | 68.75 | 58.56 | 63.92 | |
Income Tax Expense | 55.26 | 26.48 | 12 | 20.74 | 9.907 | 25.82 | |
Net Income | |||||||
Net Income | (219.8) | (653.3) | (278.4) | (185.2) | (242.1) | (186.5) | |
Supplemental | |||||||
EBIT | (97.16) | (523.4) | (175.7) | (54) | (156.2) | (109) | |
EBITDA | 109.8 | (326.8) | 75.95 | 190.9 | 65.55 | (74.62) | |