
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,469.2 | 3,123.2 | 3,700.5 | 4,024.3 | 3,136.1 | 2,864.2 | |
COGS | 2,813.6 | 2,767.5 | 3,401.3 | 3,750.4 | 3,494.1 | 3,251 | |
Gross Profit | 655.5 | 355.8 | 299.3 | 273.9 | (358) | (386.8) | |
Operating Expenses & Income | |||||||
Operating Income | 294.7 | 32.09 | 51.74 | 44.72 | (424.6) | (509.6) | |
Total Operating Expenses | 360.8 | 323.7 | 247.5 | 229.2 | 3,560.7 | 1,363.9 | |
R&D Expenses | 0.633005 | 0.320461 | 0.450525 | 2.012083 | 1.834228 | 1.341039 | |
Selling General & Admin Expenses | 138.5 | 127.6 | 124.2 | 142.5 | 32.82 | 25.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (174) | (160.6) | (151.8) | (134.7) | (80.72) | (72.74) | |
Interest Income | 13.51 | 7.723773 | 4.311533 | 3.35662 | 8.223956 | 5.910417 | |
Income Tax Expense | 3.300141 | (30.9) | (13.94) | 25.6 | - | (0.0448) | |
Net Income | |||||||
Net Income | 301.8 | 63.75 | 66.18 | 22.47 | (584.6) | (608.4) | |
Supplemental | |||||||
EBIT | 475.8 | 193.4 | 204.2 | 176.4 | - | - | |
EBITDA | 548.9 | 264.6 | 278.6 | 261 | - | - | |