
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,474.2 | 5,114.2 | 4,617 | 3,409.3 | 3,189.6 | 3,167.9 | |
COGS | 3,941.8 | 4,574.4 | 4,630.4 | 3,652.8 | 3,384 | 3,346.5 | |
Gross Profit | 532.4 | 539.8 | (13.38) | (243.5) | (194.4) | (178.6) | |
Operating Expenses & Income | |||||||
Operating Income | 4.752218 | (1.755347) | (554.2) | (748.3) | (504.8) | (909.3) | |
Total Operating Expenses | 527.6 | 541.6 | 540.9 | 504.8 | 3,694.4 | 2,070.2 | |
R&D Expenses | 43.09 | 54.35 | 55.65 | 49.24 | 31.89 | 27.54 | |
Selling General & Admin Expenses | 144.8 | 138.5 | 136.4 | 125.5 | 112.7 | 217.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (116.5) | (121.2) | (100.4) | (82.62) | (91.32) | (85.42) | |
Interest Income | 4.110886 | 3.00471 | 11.13 | 4.561663 | 1.404098 | 1.365359 | |
Income Tax Expense | 22.14 | 3.306519 | (16.21) | 9.460508 | - | 3.491969 | |
Net Income | |||||||
Net Income | (13.84) | (6.254827) | (531.8) | (742.5) | (1,630.7) | (1,632.4) | |
Supplemental | |||||||
EBIT | 121.7 | 114.5 | (456.5) | (668.2) | - | - | |
EBITDA | 220.6 | 219.5 | (352.8) | (569) | - | - | |