
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,724.6 | 3,887.7 | 3,227.7 | 2,726.6 | 2,535.8 | 2,550.7 | |
COGS | 3,081.5 | 3,033.7 | 2,947.3 | 2,798.8 | 4,590.7 | 4,611.3 | |
Gross Profit | 1,643.1 | 854 | 280.4 | (72.2) | (2,054.9) | (2,060.6) | |
Operating Expenses & Income | |||||||
Operating Income | 440.8 | (19.25) | (756.8) | (1,146.9) | (2,054.9) | (1,959.1) | |
Total Operating Expenses | 1,202.2 | 873.2 | 1,037.2 | 1,074.7 | 4,590.7 | 451.5 | |
R&D Expenses | 117.6 | 98.57 | 95.66 | 65.07 | 66.15 | 107.6 | |
Selling General & Admin Expenses | 348.5 | 353.1 | 381.6 | 364.9 | 105.7 | 446.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (356.9) | (439.9) | (421.4) | (436) | (291.3) | (248.3) | |
Interest Income | 16.45 | 13.26 | 10.39 | 10.24 | 4.402989 | 2.514827 | |
Income Tax Expense | 66.86 | 15.64 | (38.31) | (162) | 29.31 | 79.65 | |
Net Income | |||||||
Net Income | 374.6 | (44.58) | (744.8) | (988.4) | (2,107.2) | (2,144.4) | |
Supplemental | |||||||
EBIT | 798.2 | 410.9 | (361.8) | (714.4) | (2,077.9) | - | |
EBITDA | 1,208.5 | 970.9 | 329.9 | 16.79 | (1,346.7) | - | |