
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,088.6 | 3,699.8 | 2,810.6 | 6,064.9 | 2,618 | 1,527.6 | |
COGS | 1,747.2 | 2,324.7 | 2,553.8 | 7,148 | 2,118.1 | 1,395.8 | |
Gross Profit | 1,341.3 | 1,375.1 | 256.8 | (1,083) | 499.9 | 131.8 | |
Operating Expenses & Income | |||||||
Operating Income | 752.4 | 732 | (531.4) | (1,706) | 289.5 | 135.4 | |
Total Operating Expenses | 589 | 643.1 | 788.1 | 622.9 | 2,328.5 | 761.8 | |
R&D Expenses | - | - | - | - | 1.115879 | 0.840637 | |
Selling General & Admin Expenses | 142.7 | 151.1 | 168.4 | 189.5 | 163.9 | 134.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (223.7) | (235.8) | (243.3) | (175.8) | (163.6) | (120.3) | |
Interest Income | 32.08 | 37.71 | 56.12 | 34.65 | 23.06 | 14.48 | |
Income Tax Expense | 199.5 | 284.6 | 369.1 | 23.73 | - | 16.49 | |
Net Income | |||||||
Net Income | 541.7 | 419.6 | (802.7) | (1,568.4) | (42.26) | (8.794032) | |
Supplemental | |||||||
EBIT | 780.2 | 856.5 | (371.6) | (1,626.4) | - | - | |
EBITDA | 820.1 | 897.3 | (329.5) | (1,583.4) | - | - | |