
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,480.9 | 1,891.5 | 1,304.7 | 1,144.6 | 1,102 | 873 | |
COGS | 1,833.8 | 1,648.8 | 1,432.7 | 1,338.3 | 1,325.7 | 1,108.8 | |
Gross Profit | 647.1 | 242.7 | (128) | (193.8) | (223.7) | (235.8) | |
Operating Expenses & Income | |||||||
Operating Income | 446.9 | 109.3 | (337.8) | (365.7) | (377) | (392.8) | |
Total Operating Expenses | 188.8 | 174.8 | 236.2 | 172 | 153.3 | 157 | |
R&D Expenses | 38.47 | 40.12 | 47.22 | 43.65 | 42.47 | 29.03 | |
Selling General & Admin Expenses | 114.9 | 96.92 | 100.4 | 98.79 | 99.87 | 67.82 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.05) | (44.19) | (54.9) | (58.55) | (47.37) | (33.19) | |
Interest Income | 1.504 | 1.102 | 4.992 | 7.082 | 4.773 | 2.65 | |
Income Tax Expense | 85.45 | 0.32 | (45.35) | (10.18) | 0.547 | 11.49 | |
Net Income | |||||||
Net Income | 319.8 | 55.8 | (371.1) | (353.1) | (421.2) | (346.8) | |
Supplemental | |||||||
EBIT | 446.9 | 109.3 | (361.5) | (304.2) | (377) | - | |
EBITDA | 818.5 | 507.9 | 46.14 | 104.7 | 21.3 | (30) | |