
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,699.6 | 5,235.3 | 4,365.2 | 3,807.2 | 2,393.2 | 2,245.6 | |
COGS | 1,296.3 | 1,933.7 | 1,343.3 | 1,060 | 794.3 | 795.5 | |
Gross Profit | 2,403.3 | 3,301.6 | 3,022 | 2,747.2 | 1,598.9 | 1,450.1 | |
Operating Expenses & Income | |||||||
Operating Income | (137.1) | (474.8) | (260.8) | (4.23) | (97.1) | 34.19 | |
Total Operating Expenses | 2,540.4 | 3,776.3 | 3,282.7 | 2,751.5 | 1,696 | 1,415.9 | |
R&D Expenses | 230.8 | 318 | 334.5 | 323.7 | 149.5 | 185.5 | |
Selling General & Admin Expenses | 797.4 | 992 | 892 | 817.7 | 892 | 459.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.26) | (110.2) | (157.6) | (155.9) | (93.12) | (117.6) | |
Interest Income | 1.351 | 24.92 | 65.61 | 86.5 | 46.58 | 41.65 | |
Income Tax Expense | 139 | (331.1) | 108.8 | (159.1) | (43.45) | 98.5 | |
Net Income | |||||||
Net Income | 597.5 | (1,170.2) | 265.9 | (539.9) | (104) | 116.5 | |
Supplemental | |||||||
EBIT | 764.1 | (1,416.1) | 524.8 | (536.5) | (68.12) | 326.9 | |
EBITDA | 913.9 | (977.4) | 1,097.5 | (265.1) | 285.9 | 448.4 | |