
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,907.2 | 2,683.6 | 2,432.6 | 1,621 | 3,858.3 | 3,923.7 | |
COGS | 2,292.1 | 2,055.4 | 2,020.1 | 1,299 | 3,202 | 3,220.8 | |
Gross Profit | 615 | 628.2 | 412.5 | 322 | 656.2 | 702.9 | |
Operating Expenses & Income | |||||||
Operating Income | (625.1) | (7.04204) | (692.7) | (360.1) | 265.8 | 254.3 | |
Total Operating Expenses | 1,240.2 | 635.2 | 1,105.1 | 682.1 | 3,592.4 | 2,641.7 | |
R&D Expenses | 121.9 | 118.3 | 102.3 | 86.26 | 95.8 | 105.9 | |
Selling General & Admin Expenses | 197.1 | 208.3 | 182.3 | 234.2 | 75.63 | 292.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (145.6) | (147.6) | (154.7) | (153) | (126.5) | (135.3) | |
Interest Income | 20.56 | 14.74 | 13.65 | 10.56 | 8.90446 | 7.734647 | |
Income Tax Expense | (27.12) | (10.45) | (43.43) | (15.91) | - | (3.936219) | |
Net Income | |||||||
Net Income | (605.3) | 1.101086 | (656.3) | (344.8) | (67.07) | (98.7) | |
Supplemental | |||||||
EBIT | 82.8 | 105.3 | (66.09) | (141.7) | - | - | |
EBITDA | 172.5 | 199 | 48.51 | (22.2) | - | - | |