

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,828.1 | 2,832.4 | 1,965.2 | 2,547.6 | 2,894.4 | 2,969.2 | |
COGS | 2,224.4 | 2,093.9 | 1,576.3 | 2,225.5 | 2,010.5 | 2,044.6 | |
Gross Profit | 603.7 | 738.5 | 388.9 | 322.2 | 883.9 | 924.5 | |
Operating Expenses & Income | |||||||
Operating Income | (106.8) | 25.93 | (422.9) | (405.9) | 63.02 | 104.1 | |
Total Operating Expenses | 730.7 | 758.2 | 811.8 | 703.7 | 820.8 | 820.4 | |
R&D Expenses | 401.9 | 401.7 | 411.2 | 393.2 | 389.7 | 385.3 | |
Selling General & Admin Expenses | 167 | 190.4 | 207.5 | 215.8 | 279.7 | 264.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.62) | (32.84) | (32.7) | (27.22) | (26.19) | (27.38) | |
Interest Income | 5.704 | 1.653 | 2.096 | 2.62 | 1.731 | 1.782 | |
Income Tax Expense | (6.262) | (9.648) | 3.488 | 27.82 | 17.93 | 16.7 | |
Net Income | |||||||
Net Income | (125.9) | (36.6) | (404.7) | (420.2) | 43.15 | 63.01 | |
Supplemental | |||||||
EBIT | (106.5) | (13.41) | (374) | (371.4) | 63.02 | 109.1 | |
EBITDA | 17.49 | 132 | (232.7) | (244.6) | 179.2 | 225.7 | |