
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,028.3 | 3,351.9 | 2,938.3 | 2,937.3 | 2,665.9 | 2,665.8 | |
COGS | 3,227.2 | 3,042.4 | 2,812.1 | 2,595.6 | 2,598.8 | 2,585.4 | |
Gross Profit | 801.2 | 309.5 | 126.1 | 341.7 | 67.05 | 80.41 | |
Operating Expenses & Income | |||||||
Operating Income | 199.4 | (229.9) | (485.7) | (273.7) | (551.9) | (561.5) | |
Total Operating Expenses | 645.9 | 604.1 | 611.8 | 615.3 | 619 | 641.9 | |
R&D Expenses | 49.47 | 36.27 | 45.33 | 39.81 | 54.7 | 68.91 | |
Selling General & Admin Expenses | 204.3 | 194.2 | 204.5 | 177.3 | 187.5 | 186.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.11) | (37.01) | (55.18) | (64.29) | (63.77) | (66.54) | |
Interest Income | 3.412 | 4.093 | 15.63 | 32.66 | 15.88 | 18.91 | |
Income Tax Expense | 61.59 | (5.406) | 519.2 | 35.34 | (0.362) | (1.651) | |
Net Income | |||||||
Net Income | 98.55 | (262.6) | 658.7 | (368.5) | (474) | (623.4) | |
Supplemental | |||||||
EBIT | 199.4 | (231) | 1,233 | (268.8) | (551.9) | (720.8) | |
EBITDA | 487.2 | 50.93 | 1,415.5 | (86.16) | (342.3) | (498.8) | |