
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,930.7 | 2,804.5 | 2,912.7 | 2,409.9 | 1,490 | 3,288.5 | |
COGS | 4,082 | 3,585.3 | 2,400 | 2,010.7 | 1,223.2 | 2,695.1 | |
Gross Profit | 848.7 | 397.6 | 512.8 | 399.2 | 266.9 | 593.4 | |
Operating Expenses & Income | |||||||
Operating Income | 183.1 | (128) | 143.6 | (153.7) | 0.771 | (164.8) | |
Total Operating Expenses | 665.6 | 525.5 | 369.2 | 372.4 | 266.1 | 758.1 | |
R&D Expenses | 1.242 | 21.15 | - | 33.8 | 11.44 | 45.24 | |
Selling General & Admin Expenses | 320.7 | 193.7 | 264.2 | 210 | 149.4 | 257.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (127.8) | (273.1) | (164.7) | (30.16) | (10.92) | (22.57) | |
Interest Income | 161.2 | 273.1 | 164.7 | 30.16 | 10.92 | 19.84 | |
Income Tax Expense | 47.26 | (10.83) | 39.56 | 26.67 | 17.35 | 41.05 | |
Net Income | |||||||
Net Income | 3.327 | (992.2) | (13.89) | 921.6 | (75.03) | (245.8) | |
Supplemental | |||||||
EBIT | 184.4 | (211.6) | 205.7 | (119.9) | 12.21 | (119.5) | |
EBITDA | 315.9 | 19.13 | 376.8 | (51.93) | 37.64 | (34.23) | |