
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,698.6 | 3,266 | 2,997.8 | 2,782.9 | 2,730.2 | 2,674.2 |
COGS | 420.3 | 1,329.8 | 1,500.7 | 1,496.4 | 1,456 | 1,481.5 |
Gross Profit | 1,278.3 | 1,936.2 | 1,497.1 | 1,286.5 | 1,274.2 | 1,192.7 |
Operating Expenses & Income | ||||||
Operating Income | 915.6 | 982.5 | 257 | 45.8 | 54.8 | (34.8) |
Total Operating Expenses | 783 | 2,283.5 | 2,740.8 | 2,737.1 | 2,675.4 | 2,709 |
R&D Expenses | 95.7 | 187.9 | 245 | 218.7 | 186.2 | 180.9 |
Selling General & Admin Expenses | 239.6 | 621 | 763.2 | 766.8 | 746.3 | 770.3 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.3) | (74.5) | (178.9) | (188.3) | (183.1) | (196.8) |
Interest Income | 0.3 | 1.3 | 5.5 | 2.6 | 2.2 | 2.4 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 704.2 | 548.7 | (10.1) | (2,052) | (1,131.8) | (1,048.4) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |