| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,582.2 | 2,800.2 | 2,700.5 | 2,490.8 | 2,445.9 | 2,445.9 | |
COGS | 2,883.8 | 1,873 | 1,493 | 1,222.5 | 1,159.3 | 1,159.3 | |
Gross Profit | 698.4 | 927.2 | 1,207.5 | 1,268.3 | 1,286.7 | 1,286.7 | |
Operating Expenses & Income | |||||||
Operating Income | (2,734) | (1,197.1) | (529) | (36.2) | 186.2 | 186.2 | |
Total Operating Expenses | 3,432.4 | 2,124.3 | 1,736.5 | 1,304.5 | 1,100.3 | 1,100.3 | |
R&D Expenses | 359.5 | 318.4 | 304.8 | 234.2 | 242.9 | 242.9 | |
Selling General & Admin Expenses | 917.7 | 695.3 | 640.2 | 527.3 | 425.6 | 425.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43) | (97.1) | (112.5) | (134.5) | (123.8) | (123.8) | |
Interest Income | 2.3 | 26.4 | 35.1 | 32.7 | 36.4 | 36.5 | |
Income Tax Expense | 19.6 | 3.7 | 0.199999 | 3.4 | (0.1) | (0.1) | |
Net Income | |||||||
Net Income | (2,827.7) | (1,261.7) | (551.9) | (118.9) | 63.2 | 63.2 | |
Supplemental | |||||||
EBIT | (2,765.1) | (734.7) | (396.4) | 18.9 | 186.9 | 186.9 | |
EBITDA | (2,622.3) | (648.8) | (330.4) | 108.6 | 236.1 | 236.1 | |
