
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,849.4 | 1,680.5 | 1,403.9 | 1,359 | 3,594.8 | 4,281.2 | |
COGS | 1,601.2 | 1,775.4 | 1,292.3 | 1,384.2 | 2,886.5 | 3,393.4 | |
Gross Profit | 248.2 | (94.85) | 111.7 | (25.18) | 708.3 | 887.9 | |
Operating Expenses & Income | |||||||
Operating Income | (367.8) | 1,040.1 | (691.9) | (895.2) | 10.52 | 43.26 | |
Total Operating Expenses | 616 | (1,135) | 803.6 | 870 | 3,584.3 | 2,082.5 | |
R&D Expenses | 67.9 | 66.49 | 67.13 | 68.49 | 170.6 | 203.4 | |
Selling General & Admin Expenses | 270.1 | 283.2 | 284.3 | 295.1 | 165.5 | 621.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (124.9) | (117.3) | (97.43) | (182.1) | (117.3) | (49.54) | |
Interest Income | 37.12 | 25.4 | 11.76 | 5.54169 | 9.43304 | 2.388118 | |
Income Tax Expense | 0.109635 | 0.102639 | 0.814899 | 0.987634 | - | 33.69 | |
Net Income | |||||||
Net Income | (349.7) | (1,036.9) | (698.1) | (882.9) | (377.2) | (154.1) | |
Supplemental | |||||||
EBIT | (224.7) | (919.6) | (599.8) | (699.8) | - | - | |
EBITDA | 275.6 | (397.8) | (116.5) | (249.9) | - | - | |