
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,147 | 3,423.7 | 2,596.6 | 3,382.3 | 3,133 | 3,067.3 | |
COGS | 3,404.9 | 2,927.1 | 2,286.4 | 3,210 | 2,881.3 | 2,777.6 | |
Gross Profit | 742.1 | 496.6 | 310.1 | 172.3 | 251.7 | 289.7 | |
Operating Expenses & Income | |||||||
Operating Income | 352.3 | 107.3 | (278.1) | (435.5) | (304.3) | (223.2) | |
Total Operating Expenses | 389.8 | 389.3 | 588.2 | 607.7 | 3,437.3 | 1,739.4 | |
R&D Expenses | 234.6 | 201.6 | 183.5 | 236.8 | 230.3 | 227.1 | |
Selling General & Admin Expenses | 242.4 | 212.9 | 280.6 | 276.1 | 73.2 | 60.08 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (78.55) | (61.15) | (47.6) | (50.1) | (42.66) | (40.73) | |
Interest Income | 1.831618 | 1.162859 | 6.75757 | 4.629083 | 2.900143 | 4.582547 | |
Income Tax Expense | (16.14) | 20.71 | (3.115924) | (43.39) | - | 2.394308 | |
Net Income | |||||||
Net Income | 369 | 86.78 | (281.4) | (476.8) | (351.1) | 127.8 | |
Supplemental | |||||||
EBIT | 432 | 168.6 | (236.9) | (470.1) | - | - | |
EBITDA | 765.4 | 546.8 | 157 | (116.3) | - | - | |