
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,052.6 | 1,374.1 | 1,562.8 | 1,520.2 | 1,406.2 | 1,380.1 | |
COGS | 1,133.9 | 989.5 | 1,378.9 | 1,321.1 | 1,189.5 | 1,168.4 | |
Gross Profit | (81.28) | 384.6 | 183.9 | 199.1 | 216.7 | 211.8 | |
Operating Expenses & Income | |||||||
Operating Income | (317.8) | 249.6 | (250.1) | (526.4) | 63.67 | 10.24 | |
Total Operating Expenses | 236.5 | 135 | 434 | 725.5 | 1,342.6 | 824.5 | |
R&D Expenses | 44.73 | 62.3 | 63.39 | 47.17 | 36.67 | 38.63 | |
Selling General & Admin Expenses | 101.9 | 128.4 | 87.23 | 120.1 | 64.71 | 117.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.04) | (44.86) | (49.03) | (77.75) | (59.15) | (58.5) | |
Interest Income | 1.720496 | 1.763184 | 3.580566 | 4.21788 | 1.758475 | 2.228473 | |
Income Tax Expense | 10.53 | 9.118993 | 39.59 | 5.393754 | - | (8.009324) | |
Net Income | |||||||
Net Income | (154.3) | 209.1 | (220.3) | (485.5) | 79.54 | (18.55) | |
Supplemental | |||||||
EBIT | (282) | 296.1 | (204.6) | (449.5) | - | - | |
EBITDA | (239.3) | 351.2 | (104.2) | (296.7) | - | - | |