
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,970.6 | 2,187.1 | 2,299.3 | 1,858.7 | 1,595.4 | 1,521.2 | |
COGS | 2,229.2 | 1,653.7 | 1,556 | 1,451.1 | 1,159.5 | 1,113.4 | |
Gross Profit | 741.4 | 533.4 | 743.3 | 407.6 | 435.9 | 407.8 | |
Operating Expenses & Income | |||||||
Operating Income | (588.7) | (464.1) | (332.7) | (784.5) | (76.6) | (150.2) | |
Total Operating Expenses | 1,330.1 | 997.5 | 1,076.1 | 1,192.1 | 1,672 | 1,161.9 | |
R&D Expenses | 90.6 | 94.79 | 89.76 | 92.29 | 70.95 | 68.49 | |
Selling General & Admin Expenses | 263.8 | 255.6 | 240.3 | 285.8 | 155.3 | 493.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (213.2) | (216.5) | (242.7) | (232.9) | (284.1) | (297.3) | |
Interest Income | 8.250698 | 3.913373 | 1.204193 | 2.776777 | 0.794991 | 0.692929 | |
Income Tax Expense | 22.92 | (7.215065) | 12.8 | 19.15 | - | 2.490694 | |
Net Income | |||||||
Net Income | (688.5) | (530.1) | (389) | (858.6) | (1,392.2) | (1,415.9) | |
Supplemental | |||||||
EBIT | (22.39) | (175.3) | 49.67 | (233.9) | - | - | |
EBITDA | 125 | 60.29 | 282.2 | (15.7) | - | - | |