
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,793.2 | 3,939.8 | 2,189.2 | 2,268.6 | 1,571.4 | 1,524.1 | |
COGS | 3,231.8 | 3,347.7 | 1,780.9 | 1,893.4 | 1,364 | 1,309.2 | |
Gross Profit | 561.5 | 592.1 | 408.3 | 375.2 | 207.4 | 214.9 | |
Operating Expenses & Income | |||||||
Operating Income | 38.47 | 183.8 | (106.9) | (174.6) | (300.3) | (314.3) | |
Total Operating Expenses | 591.8 | 574.8 | 515.2 | 549.8 | 514.3 | 529.2 | |
R&D Expenses | 225.1 | 211.4 | 218 | 229.7 | 214.7 | 212.4 | |
Selling General & Admin Expenses | 188.8 | 197.9 | 191.3 | 191.5 | 193.7 | 197.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.2) | (16.36) | (11.39) | (9.636) | (12.16) | (13.63) | |
Interest Income | 0.486 | 3.078 | 8.596 | 13.36 | 20.82 | 19.07 | |
Income Tax Expense | (0.002) | 16.36 | (0.003) | 0.634 | 30.02 | 30.02 | |
Net Income | |||||||
Net Income | 8.894 | 135.9 | (20.46) | (39.23) | (246.9) | (258.5) | |
Supplemental | |||||||
EBIT | 53.04 | 204.3 | (10.73) | (30.07) | (300.3) | (356.2) | |
EBITDA | 127.9 | 267.5 | 45.86 | 38.88 | (239.7) | (301.1) | |