
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,277.5 | 6,582 | 5,816.8 | 2,610.5 | 2,609.1 | 3,489.9 | |
COGS | 6,174.6 | 6,085 | 5,236.2 | 2,907.4 | 2,496.9 | 2,880.2 | |
Gross Profit | 103 | 497 | 580.6 | (297) | 112.1 | 609.7 | |
Operating Expenses & Income | |||||||
Operating Income | (396.2) | (33.6) | (149.1) | (858.5) | (377.7) | 76.24 | |
Total Operating Expenses | 601 | 763.3 | 729.8 | 561.5 | 489.8 | 514.2 | |
R&D Expenses | 233.6 | 325.2 | 387.4 | 251.5 | 194 | 139.7 | |
Selling General & Admin Expenses | 199.4 | 214.7 | 221.8 | 212 | 193.5 | 167.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.119) | (0.557) | (9.669) | (16.25) | (1.676) | (0.997) | |
Interest Income | 15.86 | 12.14 | 35.11 | 49.55 | 38.4 | 20.21 | |
Income Tax Expense | (19.87) | 45.14 | 17.94 | 26.8 | (11.71) | 7.142 | |
Net Income | |||||||
Net Income | (371) | (67.36) | (72.13) | (716.5) | (305.6) | 280.4 | |
Supplemental | |||||||
EBIT | (390.7) | (21.66) | (259.7) | (686.9) | (377.7) | - | |
EBITDA | (147.2) | 260.7 | 90.06 | (456.2) | (188.4) | 274.1 | |