
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,586.7 | 7,524.7 | 4,565.2 | 4,205.8 | 1,931.6 | 2,935.6 | |
COGS | 6,466.8 | 5,369 | 3,205.5 | 2,866.4 | 1,114.1 | 1,806.8 | |
Gross Profit | 2,119.9 | 2,155.7 | 1,359.7 | 1,339.4 | 817.5 | 1,128.8 | |
Operating Expenses & Income | |||||||
Operating Income | 293.1 | 606.3 | 220.5 | 331.1 | 66.5 | 365.8 | |
Total Operating Expenses | 1,826.8 | 1,549.4 | 1,139.2 | 1,008.3 | 751 | 969.7 | |
R&D Expenses | 683.2 | 543.6 | 383.1 | 316.2 | 283.5 | 254.9 | |
Selling General & Admin Expenses | 1,082.9 | 907.8 | 783.2 | 755.5 | 497.4 | 539.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (561.2) | (588.9) | (675.8) | (686.9) | - | (155.4) | |
Interest Income | 1.9 | 2.8 | 11.1 | 10.9 | 16.7 | 35.4 | |
Income Tax Expense | (71.9) | (15) | 97.4 | 51.7 | (269.4) | (91.1) | |
Net Income | |||||||
Net Income | (462.6) | (1,286.9) | (1,506.8) | (287.6) | 1,414.7 | 263.4 | |
Supplemental | |||||||
EBIT | 26.7 | (610.8) | (322.6) | 277.6 | 54.9 | - | |
EBITDA | 813 | 85.3 | 238.6 | 648.1 | 214.5 | - | |