
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,153.2 | 2,084.9 | 2,212.2 | 2,047.6 | 1,640.4 | 1,487 | |
COGS | 2,289.2 | 1,726.7 | 1,909.4 | 1,843.9 | 1,363.7 | 1,264.5 | |
Gross Profit | 864.1 | 358.2 | 302.8 | 203.8 | 276.7 | 222.6 | |
Operating Expenses & Income | |||||||
Operating Income | 398.7 | (88.18) | (81.4) | (163.5) | (34.93) | (87.17) | |
Total Operating Expenses | 2,754.5 | 2,173.1 | 2,293.6 | 2,211.2 | 1,675.3 | 1,574.2 | |
R&D Expenses | 116.9 | 91.52 | 75.17 | 56.73 | 52.76 | 48.66 | |
Selling General & Admin Expenses | 244.4 | 254.4 | 182.8 | 142.4 | 93.68 | 290 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (128) | (138.6) | (138.3) | (137.3) | (103.1) | (103.3) | |
Interest Income | 10.01 | 6.697094 | 10.39 | 6.674595 | 3.918067 | 3.363096 | |
Income Tax Expense | 14.59 | (47.58) | - | - | - | - | |
Net Income | |||||||
Net Income | 186.3 | (449.6) | (197.4) | (736.4) | (349.6) | (388.2) | |
Supplemental | |||||||
EBIT | 300.4 | (88.18) | - | - | - | - | |
EBITDA | 616.7 | (109) | - | - | - | - | |