
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,520 | 2,542.2 | 2,858.1 | 3,050.6 | 3,069.8 | 2,974.2 | |
COGS | 2,165.7 | 2,262.7 | 2,392.1 | 2,572.8 | 2,610.8 | 2,525 | |
Gross Profit | 354.3 | 279.5 | 466 | 477.8 | 459 | 449.2 | |
Operating Expenses & Income | |||||||
Operating Income | (923.6) | 312.8 | 93.32 | 36.31 | (3.287576) | 9.231172 | |
Total Operating Expenses | 1,277.9 | (33.24) | 372.7 | 441.5 | 3,073.1 | 1,575.7 | |
R&D Expenses | 60.75 | 69 | 72.21 | 79.1 | 66.22 | 65.42 | |
Selling General & Admin Expenses | 328.5 | 316.7 | 302.2 | 305.8 | 101.7 | 455.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (207.2) | (162.9) | (28.04) | (25.02) | (16.21) | (14.6) | |
Interest Income | 2.059358 | 3.484943 | 4.696152 | 3.571158 | 2.071459 | 2.281401 | |
Income Tax Expense | (8.605331) | (24.97) | 6.32253 | 14.99 | - | 8.80909 | |
Net Income | |||||||
Net Income | (1,496.1) | (336.2) | 90.08 | 20.03 | 52.96 | 72.75 | |
Supplemental | |||||||
EBIT | (262.1) | (350.5) | 62 | (52.36) | - | - | |
EBITDA | (197.1) | (293.5) | 118.9 | (3.389938) | - | - | |