
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,531.8 | 4,154.3 | 2,912.3 | 2,486.2 | 2,415.8 | 2,761.2 | |
COGS | 3,961.4 | 3,565 | 2,398 | 2,086.8 | 2,093.4 | 2,373.8 | |
Gross Profit | 570.4 | 589.3 | 514.3 | 399.5 | 322.4 | 387.4 | |
Operating Expenses & Income | |||||||
Operating Income | 101 | 99.33 | (178.3) | (116.7) | (290.2) | (231.1) | |
Total Operating Expenses | 450.5 | 490 | 692.6 | 516.2 | 612.7 | 618.5 | |
R&D Expenses | 213 | 211 | 212.2 | 246.4 | 201.7 | 195.5 | |
Selling General & Admin Expenses | 37.23 | 35.66 | 227.5 | 39.35 | 47.83 | 301.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.691719) | (0.416197) | (0.656417) | (0.476182) | (1.35001) | (0.35402) | |
Interest Income | 16.92 | 15.07 | 14.78 | 10.47 | 6.953972 | 4.264451 | |
Income Tax Expense | 25.55 | 19.94 | 20.53 | 15.8 | 18.87 | 16.91 | |
Net Income | |||||||
Net Income | 41.93 | 39.87 | (237.9) | (177.5) | 10.45 | 29 | |
Supplemental | |||||||
EBIT | 106.4 | 1.230083 | (173.1) | (116.6) | (290.2) | (268.8) | |
EBITDA | 215.9 | 112.6 | (64.08) | (22.56) | (189.4) | (169.8) | |