
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,717.4 | 5,639.2 | 3,812.7 | 4,286.8 | 4,225.4 | 4,354.4 | |
COGS | 6,070.6 | 5,399.7 | 3,867.9 | 4,176.6 | 4,020.7 | 4,142 | |
Gross Profit | 646.8 | 239.4 | (55.15) | 110.2 | 204.7 | 212.4 | |
Operating Expenses & Income | |||||||
Operating Income | 422.9 | 22.12 | (349.5) | (164.1) | 24.15 | 34.76 | |
Total Operating Expenses | 223.9 | 217.3 | 294.3 | 274.4 | 4,201.2 | 2,230.4 | |
R&D Expenses | 221.2 | 207.9 | 151.9 | 138.1 | 44.99 | 44.39 | |
Selling General & Admin Expenses | 160.4 | 135.3 | 152.3 | 154.3 | 55.61 | 164.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49.58) | (56.17) | (50.36) | (51.68) | (56.99) | (59.79) | |
Interest Income | 4.87784 | 3.576461 | 2.262518 | 12.15 | 0.805343 | 0.901338 | |
Income Tax Expense | 47.54 | 3.713425 | (49) | (18.05) | - | 4.140732 | |
Net Income | |||||||
Net Income | 352.2 | 5.595496 | (308.9) | (159.2) | 6.797237 | 12.15 | |
Supplemental | |||||||
EBIT | 469.2 | 78.8 | (299.6) | (114.6) | - | - | |
EBITDA | 706.6 | 331 | (35.65) | 91.8 | - | - | |