
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,437.5 | 5,834.4 | 5,370.1 | 6,579.2 | 5,797.4 | 6,034.3 | |
COGS | 5,150.1 | 5,257.3 | 5,049.6 | 6,303 | 5,482.4 | 5,677.6 | |
Gross Profit | 287.4 | 577.1 | 320.4 | 276.1 | 315 | 356.7 | |
Operating Expenses & Income | |||||||
Operating Income | (16.61) | 202 | (60.34) | (170.1) | 7.643372 | (4.639391) | |
Total Operating Expenses | 304 | 375.1 | 380.8 | 446.2 | 5,789.8 | 3,527.9 | |
R&D Expenses | 67.91 | 89.47 | 91.19 | 87.91 | 91.3 | 87.94 | |
Selling General & Admin Expenses | 112.1 | 124.3 | 153 | 159.3 | 81.74 | 199.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.48) | (106.6) | (98.81) | (124.2) | (110.9) | (110.9) | |
Interest Income | 16.85 | 18.81 | 37.76 | 29.77 | 15.87 | 10.28 | |
Income Tax Expense | 34.52 | 0.47093 | (7.811518) | 26.9 | - | (3.205323) | |
Net Income | |||||||
Net Income | (43.94) | 204.6 | (49.89) | (192.3) | (184.5) | (155.9) | |
Supplemental | |||||||
EBIT | 49.14 | 310.7 | 38.56 | (47.33) | - | - | |
EBITDA | 54.41 | 502.9 | 240.1 | 183.5 | - | - | |