
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,683.1 | 6,800 | 3,030.7 | 2,784.1 | 2,935.7 | 2,875.3 | |
COGS | 4,212.1 | 5,983.3 | 2,960.1 | 2,472.1 | 2,696.7 | 2,642.3 | |
Gross Profit | 471 | 816.8 | 70.59 | 312 | 239 | 233 | |
Operating Expenses & Income | |||||||
Operating Income | 60.02 | 333.4 | (346.6) | (210.7) | (357.2) | (362.2) | |
Total Operating Expenses | 462.9 | 503.7 | 492.7 | 2,994.8 | 3,292.9 | 3,237.5 | |
R&D Expenses | 133.9 | 151.6 | 140.9 | 151.3 | 189.4 | 184.6 | |
Selling General & Admin Expenses | 178.5 | 188.6 | 206.1 | 371.4 | 406.7 | 410.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.8) | (40.24) | (53.94) | (54.34) | (78.15) | (75.21) | |
Interest Income | 4.918 | 2.612 | 15.65 | 26.66 | 25.64 | 22.97 | |
Income Tax Expense | 11.76 | 61.77 | (37.24) | - | - | - | |
Net Income | |||||||
Net Income | 31.66 | 225.2 | (372.9) | (192.7) | (461.8) | (452.1) | |
Supplemental | |||||||
EBIT | 60.02 | 333.4 | (346.6) | - | - | - | |
EBITDA | 213.6 | 479.6 | (193.2) | - | - | - | |