
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,520.7 | 2,898.2 | 2,913.3 | 3,266.2 | 3,612 | 3,607.1 | |
COGS | 2,885.2 | 2,448.8 | 2,661.2 | 3,059.4 | 3,089.4 | 3,077 | |
Gross Profit | 635.4 | 449.4 | 252.1 | 206.8 | 522.6 | 530.2 | |
Operating Expenses & Income | |||||||
Operating Income | 269.8 | 94.7 | (586.9) | (199.7) | 133.9 | 95.82 | |
Total Operating Expenses | 365.6 | 354.7 | 839.1 | 406.5 | 3,478.1 | 1,987 | |
R&D Expenses | 142.8 | 130.9 | 132.9 | 141.8 | 153.5 | 157.1 | |
Selling General & Admin Expenses | 91.52 | 95.48 | 115.5 | 126.2 | 109.3 | 209.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.02) | (50.01) | (47.3) | (61.5) | (64.1) | (71.28) | |
Interest Income | 5.850709 | 5.299209 | 13.13 | 11.42 | 7.632022 | 7.299728 | |
Income Tax Expense | 27.09 | 11.48 | (23.84) | 30.45 | - | 4.143819 | |
Net Income | |||||||
Net Income | 241.9 | 80.94 | (565.8) | (236) | 6.611722 | (31.57) | |
Supplemental | |||||||
EBIT | 308.7 | 134.6 | (95.46) | (148.8) | - | - | |
EBITDA | 481.7 | 346.4 | 147.5 | 132.9 | - | - | |