

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,417.2 | 2,556.2 | 4,283.8 | 4,519.6 | 4,640.3 | 4,625.8 | |
COGS | 1,711.3 | 1,834.8 | 2,902.1 | 3,029.6 | 3,367.8 | 3,219 | |
Gross Profit | 705.9 | 721.4 | 1,381.7 | 1,489.9 | 1,272.5 | 1,406.7 | |
Operating Expenses & Income | |||||||
Operating Income | (113.1) | (156) | (889.8) | (97.48) | 108.1 | 108.8 | |
Total Operating Expenses | 819 | 877.4 | 2,271.5 | 1,587.4 | 1,164.4 | 1,298 | |
R&D Expenses | 206 | 183.3 | 150.7 | 142.4 | 164.9 | 130.7 | |
Selling General & Admin Expenses | 584.2 | 636.3 | 1,718.5 | 992.5 | 999.5 | 991.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.39) | (26.81) | (400.4) | (421.9) | (360.3) | (247.4) | |
Interest Income | 0.504 | 19.51 | 96.26 | 83.92 | 205.8 | 191.6 | |
Income Tax Expense | (36.52) | 49.42 | (139.5) | (0.941) | 116.2 | 132.5 | |
Net Income | |||||||
Net Income | (15.53) | (577.1) | (1,068.9) | (575) | (34.09) | (29.39) | |
Supplemental | |||||||
EBIT | (79.64) | (96.46) | (793.5) | (123.3) | 480.4 | 519.9 | |
EBITDA | 403.7 | 397.1 | 364 | 1,237.5 | 1,839.6 | 1,976.5 | |