
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,578.6 | 3,772.9 | 3,726.6 | 1,290.8 | 685.3 | 718.4 | |
COGS | 2,994.4 | 3,229 | 3,496.7 | 1,470.6 | 642.7 | 659.6 | |
Gross Profit | 584.1 | 543.9 | 229.9 | (179.8) | 42.58 | 58.74 | |
Operating Expenses & Income | |||||||
Operating Income | 176.2 | 199.5 | (2,189.8) | (662.7) | (143.9) | 8.716273 | |
Total Operating Expenses | 407.9 | 344.3 | 2,419.7 | 483 | 829.1 | 422.9 | |
R&D Expenses | 14.24 | 14.63 | 9.702235 | 16.09 | 10.12 | 11.88 | |
Selling General & Admin Expenses | 161.9 | 175.3 | 230.7 | 179.8 | 31.26 | 36.89 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (140.8) | (113.2) | (106.9) | (135.9) | (210.9) | (208.1) | |
Interest Income | 2.276356 | 17.89 | 2.518283 | 3.829879 | 1.553918 | 2.000435 | |
Income Tax Expense | 45.57 | 69.78 | (512) | (131.8) | - | 17.24 | |
Net Income | |||||||
Net Income | 151.2 | 151.7 | (1,535.8) | (464.2) | (320.7) | (309.4) | |
Supplemental | |||||||
EBIT | 306 | 306.8 | (2,086.2) | (533.9) | - | - | |
EBITDA | 501.6 | 476.5 | (1,959.5) | (409.9) | - | - | |