
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,429.5 | 1,647.3 | 1,609.7 | 1,177.8 | 1,185 | 1,309 | |
COGS | 996.2 | 1,432.9 | 1,471.3 | 1,124 | 986.8 | 1,009.2 | |
Gross Profit | 433.4 | 214.4 | 138.3 | 53.88 | 198.1 | 299.9 | |
Operating Expenses & Income | |||||||
Operating Income | 57 | (134) | (229.4) | (287.1) | (61.55) | (397.2) | |
Total Operating Expenses | 376.4 | 348.3 | 367.7 | 340.9 | 1,246.5 | 1,227.9 | |
R&D Expenses | 78.51 | 77.45 | 97.45 | 74.66 | 59.5 | 58.42 | |
Selling General & Admin Expenses | 129 | 145.7 | 158.2 | 136.1 | 62.78 | 143.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.84) | (41.89) | (42.03) | (41.5) | (46.24) | (48.04) | |
Interest Income | 16.4 | 23.29 | 9.294012 | 6.676481 | 5.507629 | 3.524174 | |
Income Tax Expense | 15.53 | 21.47 | (9.914787) | (8.112693) | - | (1.064249) | |
Net Income | |||||||
Net Income | 48.83 | (141.5) | (200.8) | (272.1) | (53.07) | 10.82 | |
Supplemental | |||||||
EBIT | 80.91 | (100.8) | (191.1) | (247.1) | - | - | |
EBITDA | 179.5 | 23.02 | (31.68) | (76.34) | (61.55) | - | |