
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,253.6 | 1,931.7 | 1,691.3 | 1,638.4 | 1,523.9 | 1,595 | |
COGS | 1,889 | 1,924.2 | 1,614.8 | 1,445.7 | 1,334.5 | 1,369 | |
Gross Profit | 364.6 | 7.496631 | 76.51 | 192.7 | 189.4 | 225.9 | |
Operating Expenses & Income | |||||||
Operating Income | 187.9 | (197.7) | (238.9) | 233.3 | 14.73 | 86.33 | |
Total Operating Expenses | 176.7 | 205.2 | 315.4 | (40.65) | 1,509.1 | 886.9 | |
R&D Expenses | 107.9 | 90.06 | 81.28 | 63.66 | 62.33 | 64.34 | |
Selling General & Admin Expenses | 198.2 | 100.9 | 107.7 | 103 | 22.76 | 147.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.391424) | (8.367859) | (4.878675) | (3.246128) | (0.812536) | (0.927356) | |
Interest Income | 9.47484 | 14.78 | 31.97 | 29.61 | 20.49 | 16.69 | |
Income Tax Expense | 55.3 | 3.222529 | 4.805553 | 59.64 | - | 6.598852 | |
Net Income | |||||||
Net Income | 136.4 | (209.6) | (240.8) | 170.3 | 54.3 | 93.32 | |
Supplemental | |||||||
EBIT | 190.3 | (203.8) | (238.4) | 232.6 | - | - | |
EBITDA | 384.5 | 8.454712 | (37.15) | 388.9 | - | - | |