
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,285.4 | 4,131 | 4,112.5 | 5,556 | 5,765.8 | 5,771.3 | |
COGS | 3,786.2 | 3,715.9 | 4,427 | 5,131 | 5,483.1 | 5,503.5 | |
Gross Profit | 499.2 | 415.1 | (314.5) | 425 | 282.7 | 267.8 | |
Operating Expenses & Income | |||||||
Operating Income | 242.5 | 127 | (656.3) | (48.9) | 14.11 | (122.8) | |
Total Operating Expenses | 256.7 | 288.1 | 341.9 | 473.9 | 5,751.6 | 3,181.9 | |
R&D Expenses | 103.2 | 94.35 | 108.3 | 138.9 | 132.2 | 134.7 | |
Selling General & Admin Expenses | 43.97 | 62.19 | 78.46 | 86.38 | 39.55 | 112.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64.67) | (90.75) | (131.2) | (236.5) | (290.2) | (303.3) | |
Interest Income | 4.492119 | 11.89 | 12.34 | 13.69 | 9.954411 | 4.898959 | |
Income Tax Expense | 19.7 | (1.637426) | (83.05) | 39.86 | - | 0.189096 | |
Net Income | |||||||
Net Income | 225.7 | 135.8 | (466.1) | 108.7 | (107.8) | (131.5) | |
Supplemental | |||||||
EBIT | 314.7 | 218.7 | (522) | 188.8 | - | - | |
EBITDA | 499.1 | 515.3 | (160) | 750.5 | - | - | |