
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,430.6 | 2,961.9 | 2,955 | 2,649.8 | 1,663.1 | 1,611.5 | |
COGS | 1,858 | 2,332.1 | 2,748 | 2,536.5 | 1,696.9 | 1,660.1 | |
Gross Profit | 572.6 | 629.7 | 207 | 113.3 | (33.74) | (48.57) | |
Operating Expenses & Income | |||||||
Operating Income | 107.5 | 34.95 | (868) | (1,140.8) | (418.3) | (460.8) | |
Total Operating Expenses | 465.1 | 594.8 | 1,075 | 1,254.1 | 2,081.4 | 1,274.7 | |
R&D Expenses | 74.95 | 97.86 | 116.1 | 113.1 | 77.13 | 71.73 | |
Selling General & Admin Expenses | 115.1 | 150 | 210.9 | 306.5 | 88.88 | 283.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58.7) | (68.29) | (119) | (141.7) | (283.1) | (38.96) | |
Interest Income | 6.713854 | 4.942714 | 10.7 | 16.87 | 8.428596 | - | |
Income Tax Expense | (0.364459) | (0.985882) | (43.49) | 219.1 | - | (11.81) | |
Net Income | |||||||
Net Income | 106.2 | 7.192838 | (643.4) | (631.2) | (894.6) | (899.6) | |
Supplemental | |||||||
EBIT | 158.6 | 100.3 | (762.6) | (964.9) | - | - | |
EBITDA | 237.6 | 197.7 | (608.2) | (724.5) | - | - | |