

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,963.9 | 3,110.3 | 2,976.5 | 901.5 | 1,184.4 | 1,332.3 | |
COGS | 1,334.5 | 2,265.6 | 2,272.7 | 1,778.7 | 1,002.8 | 1,037 | |
Gross Profit | 629.3 | 844.6 | 703.8 | (877.2) | 181.6 | 295.2 | |
Operating Expenses & Income | |||||||
Operating Income | 207.1 | 166.1 | 40.2 | (1,708.3) | (285.2) | (128.7) | |
Total Operating Expenses | 422.2 | 678.5 | 663.6 | 831.1 | 466.7 | 424 | |
R&D Expenses | 219.6 | 289.8 | 321.5 | 277.2 | 221.3 | 208.8 | |
Selling General & Admin Expenses | 82.2 | 112.5 | 146.5 | 147.5 | 101 | 112.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.68) | (10.8) | (15.39) | (18.65) | (80.92) | (94.34) | |
Interest Income | 2.973 | 11.95 | 33.16 | 34.32 | 16.44 | - | |
Income Tax Expense | 18.05 | 83.38 | 46.42 | 96.15 | 13.67 | 5.614 | |
Net Income | |||||||
Net Income | 169.2 | 93.78 | 34.33 | (1,806.4) | (405.4) | (270.3) | |
Supplemental | |||||||
EBIT | 190.7 | 181.6 | 85.3 | (1,700.2) | (310.9) | (173.5) | |
EBITDA | 230.3 | 231.3 | 142.5 | (1,640.4) | (286.8) | (158.5) | |