
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,630.8 | 2,475.5 | 2,286.1 | 2,004 | 2,403.2 | 2,687.4 | |
COGS | 1,179.2 | 1,631.8 | 1,799 | 1,798.9 | 2,059.5 | 2,222.5 | |
Gross Profit | 451.6 | 843.7 | 487.1 | 205.1 | 343.6 | 464.9 | |
Operating Expenses & Income | |||||||
Operating Income | 155.9 | 403.6 | (52.48) | (124) | (87.58) | (61.04) | |
Total Operating Expenses | 295.7 | 440.1 | 539.6 | 329.1 | 431.2 | 526 | |
R&D Expenses | 85.78 | 160.9 | 206.5 | 228.3 | 198.2 | 186.4 | |
Selling General & Admin Expenses | 198.9 | 266.7 | 322.9 | 351.3 | 414.7 | 104.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.23) | (40.33) | (100.5) | (97.11) | (68.72) | (83.95) | |
Interest Income | 13.44 | 26.94 | 61.34 | 102 | 59.9 | - | |
Income Tax Expense | 65.35 | 89.5 | 47.15 | 6.593 | 21.75 | 21.08 | |
Net Income | |||||||
Net Income | 261.5 | 449.9 | 280 | 58.11 | 52.47 | 101.2 | |
Supplemental | |||||||
EBIT | 309.5 | 536.4 | 265.5 | (36.68) | (87.58) | - | |
EBITDA | 627.6 | 993.3 | 765.9 | 519.2 | 650.2 | 397.6 | |