

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,431.6 | 4,888.7 | 3,148.9 | 3,481.7 | 4,939.3 | 5,551.3 | |
COGS | 4,637.8 | 4,166.1 | 2,576 | 2,718.2 | 3,697.5 | 4,075.5 | |
Gross Profit | 793.8 | 722.6 | 573 | 763.5 | 1,241.7 | 1,475.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,162.5) | (274.6) | 139.6 | 278.3 | 568.5 | 699.2 | |
Total Operating Expenses | 1,956.4 | 997.2 | 433.4 | 485.2 | 4,370.8 | 2,946.3 | |
R&D Expenses | 289.3 | 281.1 | 178.6 | 177.2 | 248.4 | 291.4 | |
Selling General & Admin Expenses | 440.5 | 313.5 | 168.7 | 221.4 | 151.8 | 184.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (271.7) | (237.1) | (14.35) | (13.39) | (29.61) | (32.42) | |
Interest Income | 13.09 | 15.48 | 17.96 | 15.48 | 16.33 | 11.4 | |
Income Tax Expense | (12.73) | (1.465684) | 11.77 | 20.42 | - | 17.62 | |
Net Income | |||||||
Net Income | (1,211.6) | (423.5) | 135.1 | 257.4 | 472.2 | 625.4 | |
Supplemental | |||||||
EBIT | (383.4) | (227.5) | 156.6 | 263.8 | - | - | |
EBITDA | (61.43) | 118.6 | 349.9 | 466.8 | - | - | |