
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,497.3 | 3,966.5 | 3,660.3 | 2,228.9 | 2,295.9 | 2,297.3 | |
COGS | 2,366.4 | 2,931.8 | 2,801.5 | 1,913.8 | 2,126.6 | 1,948.2 | |
Gross Profit | 1,130.9 | 1,034.7 | 858.8 | 315.2 | 169.3 | 349.2 | |
Operating Expenses & Income | |||||||
Operating Income | 180.4 | 39.62 | (213.1) | (640.8) | (404) | (411.3) | |
Total Operating Expenses | 950.5 | 995.1 | 1,071.9 | 956 | 573.2 | 1,182.9 | |
R&D Expenses | 85.74 | 102.9 | 86.16 | 63.06 | 52.44 | 53.25 | |
Selling General & Admin Expenses | 272.6 | 260.4 | 245.9 | 248.9 | 116.1 | 780.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.07) | (94.89) | (100.5) | (103.5) | (91.87) | (92.09) | |
Interest Income | 30.61 | 30.27 | 24.01 | 21.55 | 14.94 | 9.525321 | |
Income Tax Expense | 11.16 | (28.48) | 24.56 | 56.58 | 70.85 | 65.88 | |
Net Income | |||||||
Net Income | 165.3 | (439.1) | (584.4) | (686.8) | (480.7) | (429.1) | |
Supplemental | |||||||
EBIT | 158 | 49.41 | (91.49) | (556.6) | (404) | - | |
EBITDA | 299.9 | 197.6 | 48.41 | (441.8) | (115.9) | - | |