

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,704.5 | 3,168.6 | 2,651.8 | 3,288.3 | 4,190.5 | 4,705.2 | |
COGS | 2,891.8 | 2,498.9 | 2,081 | 2,789.5 | 3,369.9 | 3,845.7 | |
Gross Profit | 812.8 | 669.7 | 570.7 | 498.8 | 820.6 | 859.5 | |
Operating Expenses & Income | |||||||
Operating Income | 252.5 | (89.28) | (317.5) | (250.6) | (87.17) | (242.5) | |
Total Operating Expenses | 560.3 | 759 | 888.3 | 749.4 | 907.8 | 1,102.3 | |
R&D Expenses | 135.2 | 176.5 | 151 | 130.1 | 161.9 | 184.9 | |
Selling General & Admin Expenses | 141.8 | 158.5 | 105.1 | 130.6 | 79.22 | 132.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.167805) | (5.715878) | (1.423924) | (5.623544) | (5.963415) | (6.104588) | |
Interest Income | 5.375969 | 12.86 | 31.56 | 37.09 | 26.46 | 24.75 | |
Income Tax Expense | 47.04 | (21.76) | (10.19) | (23.61) | (22.36) | (15.33) | |
Net Income | |||||||
Net Income | 225.8 | (49.46) | (271.8) | (193.2) | (38.31) | (200.8) | |
Supplemental | |||||||
EBIT | 279 | (65.5) | (280.6) | (211.2) | (54.71) | (242.5) | |
EBITDA | 374.5 | 77.21 | (132.5) | (89.04) | 56.25 | (210) | |