
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,038.4 | 1,878.7 | 2,087.5 | 1,923.1 | 1,626.3 | 1,526.6 | |
COGS | 535.9 | 469 | 533.1 | 367.6 | 3,688.4 | 2,946.8 | |
Gross Profit | 1,502.5 | 1,409.7 | 1,554.4 | 1,555.5 | (2,062.1) | (1,420.2) | |
Operating Expenses & Income | |||||||
Operating Income | 129.6 | (291.5) | 243.5 | (138.8) | (2,141.9) | (2,110.2) | |
Total Operating Expenses | 1,306.6 | 1,685.6 | 1,302.3 | 1,694.3 | 79.8 | 690 | |
R&D Expenses | - | - | 31.1 | - | 79.8 | 50.2 | |
Selling General & Admin Expenses | 192.2 | 226.8 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39) | (17.9) | (29.3) | (36.7) | (30.5) | (16.1) | |
Interest Income | 0.7 | 0.2 | 8.1 | 18.8 | 24 | 1.2 | |
Income Tax Expense | (6.1) | (28.1) | 59.9 | 73.1 | (174.6) | (180.1) | |
Net Income | |||||||
Net Income | 96.8 | (268.1) | 156.1 | (236.4) | (1,935.1) | (1,895.9) | |
Supplemental | |||||||
EBIT | 91.4 | (278.3) | 245.3 | (126.6) | (2,141.9) | (2,112) | |
EBITDA | 576.3 | 472.1 | 489.1 | 471.1 | 132.5 | 175 | |