

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,464 | 1,681.4 | 1,963 | 1,729.3 | 1,166.2 | 3,169.6 | |
COGS | 993.7 | 1,203.9 | 1,364.2 | 1,217.2 | 780.1 | 2,189.6 | |
Gross Profit | 470.2 | 477.4 | 598.8 | 512.1 | 386.1 | 980 | |
Operating Expenses & Income | |||||||
Operating Income | 88.77 | 51.03 | 144.1 | (34.69) | 95.41 | 58.85 | |
Total Operating Expenses | 381.5 | 426.4 | 454.7 | 546.8 | 290.7 | 920.1 | |
R&D Expenses | 160.3 | 175.7 | 179.8 | 172.7 | 92.8 | 292.7 | |
Selling General & Admin Expenses | 126.7 | 130.9 | 158 | 153.1 | 125.4 | 321.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.298) | (10.27) | (19.16) | (23.65) | (26.32) | (38.79) | |
Interest Income | 1.197 | 1.347 | 1.857 | 1.928 | 3.485 | 38.3 | |
Income Tax Expense | 7.002 | 80.88 | 16.88 | 10.71 | 26.23 | 39.51 | |
Net Income | |||||||
Net Income | 79.4 | 207.9 | 110 | (150.5) | (168.9) | (336.5) | |
Supplemental | |||||||
EBIT | 82.34 | 61.69 | 141.5 | (50.36) | 93.7 | 183.9 | |
EBITDA | 163.8 | 143.9 | 214.1 | 22.12 | 148.5 | 353.1 | |