
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,330.6 | 3,962.1 | 3,028.8 | 2,122.5 | 2,071.8 | 2,026.1 | |
COGS | 2,887.9 | 3,789.2 | 2,919.6 | 2,046.4 | 1,931 | 1,879.5 | |
Gross Profit | 442.7 | 173 | 109.2 | 76.13 | 140.8 | 146.6 | |
Operating Expenses & Income | |||||||
Operating Income | 8.808607 | (468) | (410.7) | (184.3) | (69.81) | (161.1) | |
Total Operating Expenses | 433.9 | 641 | 519.9 | 260.4 | 2,141.6 | 1,273.8 | |
R&D Expenses | 185.3 | 214 | 171.5 | 87.87 | 88.4 | 89.34 | |
Selling General & Admin Expenses | 107.4 | 136.4 | 127.2 | 128.3 | 30.84 | 142.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64.94) | (82.95) | (81.53) | (82.22) | (70.91) | (68.76) | |
Interest Income | 2.775698 | 6.047404 | 1.152713 | 4.522601 | 0.665432 | 0.583146 | |
Income Tax Expense | (8.427668) | 4.406145 | 100.8 | (0.0137) | - | - | |
Net Income | |||||||
Net Income | 13.98 | (460.4) | (519.1) | (191.6) | (218.6) | (242.3) | |
Supplemental | |||||||
EBIT | 70.95 | (372.8) | (337.4) | (110.2) | - | - | |
EBITDA | 128.3 | (315.1) | (284) | (56.37) | - | - | |