
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,364.4 | 3,872.9 | 3,894.9 | 5,153.3 | 4,664.9 | 4,767.7 | |
COGS | 2,882.3 | 3,421.5 | 3,382.3 | 4,761.4 | 4,561.7 | 4,758.4 | |
Gross Profit | 482 | 451.4 | 512.7 | 391.8 | 103.2 | 9.300633 | |
Operating Expenses & Income | |||||||
Operating Income | 193.9 | 307.6 | 221.4 | (105.9) | (170.8) | (285.4) | |
Total Operating Expenses | 288.1 | 143.9 | 291.2 | 497.8 | 4,835.6 | 2,796.4 | |
R&D Expenses | 39.75 | 40.36 | 52.57 | 47.07 | 45.34 | 44.87 | |
Selling General & Admin Expenses | 107.6 | 111.3 | 128.7 | 142.7 | 77.25 | 58.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.23) | (107.4) | (125.8) | (121.3) | (170.8) | (194.9) | |
Interest Income | 3.26272 | 5.559064 | 3.437071 | 1.598344 | 1.874998 | 1.078981 | |
Income Tax Expense | 45.91 | 51.58 | 56.7 | 25.88 | - | 12.46 | |
Net Income | |||||||
Net Income | 124.3 | 232.5 | 147.9 | (146.8) | (377.9) | (520.1) | |
Supplemental | |||||||
EBIT | 209.3 | 231.5 | 249.4 | 125.6 | - | - | |
EBITDA | 396.5 | 440.8 | 472.3 | 371.7 | - | - | |