
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,181.4 | 2,517.3 | 2,245.8 | 2,380.1 | 2,164 | 2,195.9 | |
COGS | 1,848.3 | 2,389.9 | 2,084 | 2,174.1 | 2,023.7 | 2,043.6 | |
Gross Profit | 333.1 | 127.5 | 161.7 | 206 | 140.3 | 152.3 | |
Operating Expenses & Income | |||||||
Operating Income | (66.45) | (365.1) | (132.4) | (76.79) | (95.1) | (176.9) | |
Total Operating Expenses | 399.5 | 492.6 | 294.2 | 282.8 | 2,259.1 | 1,474.9 | |
R&D Expenses | 95.63 | 96.69 | 102.6 | 81.48 | 63.1 | 62.08 | |
Selling General & Admin Expenses | 89.27 | 119 | 145.3 | 122.3 | 39.97 | 184.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25) | (31.28) | (44.45) | (61.24) | (50.36) | (50.86) | |
Interest Income | 0.603344 | 0.570818 | 1.885384 | 2.491032 | 1.829489 | 1.209095 | |
Income Tax Expense | (13.56) | 4.60695 | (21.95) | 1.266934 | - | 3.076019 | |
Net Income | |||||||
Net Income | (51.87) | (366.6) | (119.3) | (86.69) | (275.9) | (258.4) | |
Supplemental | |||||||
EBIT | (45.2) | (335.6) | (101.5) | (24.19) | - | - | |
EBITDA | 134.2 | (157.8) | 94.54 | 201.4 | - | - | |