
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,298.5 | 1,176.2 | 1,169.4 | 842.6 | 590.8 | 519.4 | |
COGS | 858.2 | 762.4 | 874.5 | 818.1 | 532.8 | 491.3 | |
Gross Profit | 440.3 | 413.8 | 294.9 | 24.42 | 58.01 | 28.16 | |
Operating Expenses & Income | |||||||
Operating Income | 33.45 | 14.31 | (154.6) | (552.7) | (236.8) | (234.5) | |
Total Operating Expenses | 406.8 | 399.5 | 449.5 | 577.2 | 827.6 | 587.9 | |
R&D Expenses | 118.7 | 115.2 | 117.5 | 146.7 | 132.3 | 127.1 | |
Selling General & Admin Expenses | 112.7 | 115.7 | 135.7 | 154.4 | 19.1 | 198.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.68) | (46.96) | (62.93) | (60.53) | (33.82) | (31.94) | |
Interest Income | 2.271854 | 0.926742 | 3.873692 | 2.936706 | 0.738374 | 0.474885 | |
Income Tax Expense | (4.676523) | (8.376293) | (20.52) | (10.64) | - | 3.75722 | |
Net Income | |||||||
Net Income | 37.37 | 21.88 | (123) | (534.6) | (395) | (417.5) | |
Supplemental | |||||||
EBIT | 74.36 | 54.26 | (72.96) | (466.4) | - | - | |
EBITDA | 98.18 | 81.59 | (43.17) | (457.4) | - | - | |