
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,737.5 | 4,757.8 | 4,635.3 | 3,937.2 | 1,916.3 | 1,558.7 | |
COGS | 4,945.6 | 4,032.8 | 3,920 | 3,304.7 | 1,778.4 | 1,544.3 | |
Gross Profit | 791.9 | 725 | 715.3 | 632.5 | 137.9 | 14.39 | |
Operating Expenses & Income | |||||||
Operating Income | 177.6 | 102.8 | 102.8 | 64.01 | (173.2) | (351) | |
Total Operating Expenses | 614.3 | 622.1 | 612.5 | 568.4 | 2,089.5 | 706.1 | |
R&D Expenses | 200.4 | 184 | 185.4 | 142.9 | 96.06 | 79.67 | |
Selling General & Admin Expenses | 126.5 | 142.9 | 165.3 | 161.6 | 104.9 | 88.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (163) | (186) | (202.9) | (190.1) | (217.3) | (211.6) | |
Interest Income | 7.467534 | 5.274496 | 3.78911 | 3.543267 | 3.831319 | 2.000158 | |
Income Tax Expense | 9.846852 | 0.0735 | 5.184182 | 12.72 | - | 4.622845 | |
Net Income | |||||||
Net Income | 166.1 | 97.49 | 96.05 | 51.37 | (888.9) | (951.4) | |
Supplemental | |||||||
EBIT | 339.9 | 288 | 304.8 | 254.3 | - | - | |
EBITDA | 424.8 | 372 | 411.1 | 336 | - | - | |