
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,157.2 | 9,005.1 | 8,260.9 | 4,516.1 | 1,825.4 | 1,491 | |
COGS | 5,745.9 | 8,328.5 | 6,986.7 | 4,195 | 3,199.7 | 2,838.7 | |
Gross Profit | 411.3 | 676.5 | 1,274.2 | 319 | (1,375.7) | (1,347.7) | |
Operating Expenses & Income | |||||||
Operating Income | 149.6 | 290.3 | 472.6 | (599.4) | (1,743.5) | (1,712.6) | |
Total Operating Expenses | 337.6 | 412.5 | 801.6 | 900.4 | 367.8 | 343.1 | |
R&D Expenses | 44.55 | 49.84 | 68.1 | 72.22 | 65.52 | 59.27 | |
Selling General & Admin Expenses | 200.2 | 233.8 | 302 | 196.6 | 170.4 | 162.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.71) | (80.75) | (72.17) | (77.65) | (69.9) | (72.98) | |
Interest Income | 1.268 | 6.456 | 23.33 | 17.3 | 6.093 | 4.077 | |
Income Tax Expense | (1.453) | (14.22) | (5.356) | 1.996 | 249.5 | 247.6 | |
Net Income | |||||||
Net Income | 46.32 | 189.7 | 527.3 | (600.3) | (3,199.5) | (3,181.9) | |
Supplemental | |||||||
EBIT | 135.3 | 254.2 | 547.2 | (520.5) | (2,880) | (2,857.6) | |
EBITDA | 647 | 835.3 | 1,432.8 | 191.1 | (2,234.6) | (2,285.1) | |