
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,066 | 2,161 | 2,120.6 | 1,675.3 | 1,540.9 | 1,566.3 | |
COGS | 1,887.2 | 1,770.7 | 1,827 | 1,484.9 | 1,420 | 1,456.9 | |
Gross Profit | 178.8 | 390.3 | 293.6 | 190.5 | 120.9 | 109.4 | |
Operating Expenses & Income | |||||||
Operating Income | (161.4) | (151.1) | (117.9) | (233.6) | (207.6) | (262.6) | |
Total Operating Expenses | 340.2 | 541.4 | 411.5 | 424.1 | 1,748.5 | 1,105.6 | |
R&D Expenses | 76.7 | 94.24 | 85.48 | 83.98 | 81.59 | 84.69 | |
Selling General & Admin Expenses | 151.6 | 146.8 | 154 | 157.3 | 86.55 | 214.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (65) | (58.03) | (61.28) | (65.55) | (56.93) | (54.9) | |
Interest Income | 4.660341 | 3.827471 | 4.349539 | 3.636651 | 5.019023 | 4.068761 | |
Income Tax Expense | (13.39) | (7.823469) | 1.236225 | (0.273833) | - | 8.324137 | |
Net Income | |||||||
Net Income | (128.1) | (119.7) | (110) | (224.9) | (348.1) | (364.9) | |
Supplemental | |||||||
EBIT | (95.02) | (82.6) | (52.19) | (163.5) | - | - | |
EBITDA | (37.36) | (28.44) | 2.529576 | (108.3) | - | - | |