
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,283 | 1,697.6 | 1,385 | 1,477.5 | 1,390.1 | 1,425 | |
COGS | 940.5 | 1,123.7 | 1,184.6 | 1,330.5 | 1,341.5 | 1,402.2 | |
Gross Profit | 342.4 | 573.9 | 200.4 | 147 | 48.65 | 22.82 | |
Operating Expenses & Income | |||||||
Operating Income | 207 | 406.6 | 46.56 | (41.51) | (116.7) | (160) | |
Total Operating Expenses | 135.5 | 167.3 | 153.8 | 188.5 | 1,506.9 | 906.7 | |
R&D Expenses | 44.02 | 62.16 | 40.97 | 44.88 | 46.29 | 45.15 | |
Selling General & Admin Expenses | 71.1 | 86.18 | 85.28 | 87.97 | 48.67 | 36.94 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.538171) | (21.64) | (24.44) | (46.99) | (45.76) | (43.71) | |
Interest Income | 5.938612 | 3.749985 | 3.59042 | 9.33033 | 12.98 | 8.895465 | |
Income Tax Expense | 28.04 | 52.12 | (14.03) | (11.02) | - | (14.19) | |
Net Income | |||||||
Net Income | 167.6 | 352.4 | 64.97 | (30.87) | (145.8) | (168.2) | |
Supplemental | |||||||
EBIT | 204.2 | 426.1 | 75.38 | 5.103519 | - | - | |
EBITDA | 269.2 | 493 | 205.5 | 172.3 | - | - | |