
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,776.9 | 3,845.3 | 4,096.7 | 3,138.2 | 3,551 | 3,572.5 | |
COGS | 4,852.7 | 3,667 | 3,703.9 | 2,619.5 | 2,984.1 | 3,003.6 | |
Gross Profit | 924.2 | 178.3 | 392.8 | 518.7 | 566.8 | 568.9 | |
Operating Expenses & Income | |||||||
Operating Income | 103.2 | (609) | (535.2) | (116.8) | 16.19 | 11.11 | |
Total Operating Expenses | 821 | 787.3 | 928 | 635.6 | 3,534.8 | 1,894 | |
R&D Expenses | 137 | 84.39 | 108.6 | 64.28 | 88.62 | 89.25 | |
Selling General & Admin Expenses | 429.4 | 398.6 | 441.5 | 407.6 | 140.7 | 120.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (164.1) | (181.4) | (174.7) | (131.8) | (80.82) | (66.41) | |
Interest Income | 20.45 | 41.96 | 39.45 | 29.06 | 19.35 | 11.88 | |
Income Tax Expense | 14.34 | (10.84) | 4.468863 | 4.889232 | - | 2.642857 | |
Net Income | |||||||
Net Income | 40.02 | (497.9) | (532.3) | (104.3) | (56.83) | 30.06 | |
Supplemental | |||||||
EBIT | 209.5 | (472.4) | (244.6) | (68.17) | - | - | |
EBITDA | 457.3 | (161) | 65.16 | 242.1 | - | - | |