
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,742.2 | 26,538.6 | 26,949 | 24,342.6 | 24,214.9 | 23,620.1 | |
COGS | 20,871.4 | 24,676.3 | 26,587.4 | 22,260.2 | 23,212.8 | 22,854.4 | |
Gross Profit | 870.8 | 1,862.2 | 361.6 | 2,082.4 | 1,002 | 765.7 | |
Operating Expenses & Income | |||||||
Operating Income | (1,043.7) | 205.3 | (1,600.6) | 286.1 | (335.3) | (877.8) | |
Total Operating Expenses | 1,914.5 | 1,657 | 1,962.2 | 1,796.3 | 24,550.2 | 12,658 | |
R&D Expenses | 143.1 | 141.4 | 132.4 | 101.8 | 131.6 | 131.3 | |
Selling General & Admin Expenses | 760.1 | 769 | 874.6 | 867.2 | 353.8 | 1,199.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (199.5) | (305.7) | (342.7) | (329.1) | (217.9) | (206.5) | |
Interest Income | 47.16 | 15.48 | 25.85 | 25.41 | 21.7 | 19.03 | |
Income Tax Expense | 25.13 | 29.42 | 33.22 | 13.9 | - | 6.672943 | |
Net Income | |||||||
Net Income | (1,147.4) | 135.2 | (1,525.9) | 355.4 | (1,187) | (1,735.4) | |
Supplemental | |||||||
EBIT | (947.6) | 477.9 | (1,286) | 598.9 | - | - | |
EBITDA | (448) | 1,174.6 | (440.3) | 1,465.9 | - | - | |