
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,946.8 | 5,753.3 | 3,805.4 | 3,595.2 | 4,190.3 | 4,435.3 | |
COGS | 3,837.5 | 5,466.5 | 3,795.5 | 3,288.1 | 3,994.7 | 4,319.4 | |
Gross Profit | 109.3 | 286.9 | 9.942 | 307.1 | 195.6 | 115.9 | |
Operating Expenses & Income | |||||||
Operating Income | 28.07 | (356.9) | (478.7) | (223.4) | (582) | (612.5) | |
Total Operating Expenses | 391.2 | 487.5 | 476.5 | 530.5 | 762.7 | 667.2 | |
R&D Expenses | 267.2 | 275.6 | 291 | 310.1 | 359.5 | 313.2 | |
Selling General & Admin Expenses | 74.38 | 161.2 | 133.5 | 141.5 | 204.6 | 180 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.99) | (37.45) | (31.86) | (27.86) | (12.46) | (15.36) | |
Interest Income | 19.64 | 21.76 | 36.05 | 44.4 | 25.55 | 24.62 | |
Income Tax Expense | (16.78) | (39.96) | (48.46) | 16 | 92.53 | 88.89 | |
Net Income | |||||||
Net Income | 24.39 | (366.7) | (316.8) | 2.717 | 222.1 | (699.5) | |
Supplemental | |||||||
EBIT | 28.07 | (369.2) | (333.4) | 46.58 | (582) | (1,510.9) | |
EBITDA | 147.4 | (252) | (186.9) | 204.4 | (415) | (1,333.3) | |