

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,698.8 | 1,670.3 | 1,501.4 | 1,503.9 | 3,738.3 | 4,180.1 | |
COGS | 1,735.3 | 1,442.4 | 1,425 | 1,412.2 | 3,200.9 | 3,599.6 | |
Gross Profit | (36.54) | 227.8 | 76.44 | 91.63 | 537.4 | 580.5 | |
Operating Expenses & Income | |||||||
Operating Income | (775.1) | 36.1 | 29.45 | 11.72 | 68.9 | 39.37 | |
Total Operating Expenses | 738.6 | 191.7 | 46.99 | 79.91 | 3,669.5 | 2,286.8 | |
R&D Expenses | 105.5 | 14.4 | 7.784159 | 30.04 | 116.9 | 144.6 | |
Selling General & Admin Expenses | 293.1 | 196.3 | 186.1 | 195.3 | 119 | 444.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86.84) | (61.58) | (36.08) | (32.29) | (28.16) | (22.95) | |
Interest Income | 5.417689 | 3.41293 | 7.591928 | 3.824653 | 24.79 | 23.74 | |
Income Tax Expense | 6.033607 | 23.09 | 1.132106 | 0.236927 | - | 7.162329 | |
Net Income | |||||||
Net Income | (863.3) | 25.76 | 34.76 | 7.060294 | (9.590539) | (11.61) | |
Supplemental | |||||||
EBIT | (569.6) | (110.4) | (211.5) | (183.2) | - | - | |
EBITDA | (407.7) | (34.93) | (125.9) | (104.6) | - | - | |