
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,669.6 | 1,405.4 | 1,400 | 1,423.7 | 1,885.9 | 1,882.3 | |
COGS | 1,104.9 | 894.3 | 1,684.4 | 1,186.2 | 1,271.8 | 1,259.4 | |
Gross Profit | 564.7 | 511.1 | (284.4) | 237.5 | 614.1 | 622.9 | |
Operating Expenses & Income | |||||||
Operating Income | (922.8) | (849.8) | (2,687.5) | (1,903.9) | 304.2 | 255.9 | |
Total Operating Expenses | 1,487.5 | 1,361 | 2,403.1 | 2,141.4 | 1,581.6 | 1,057.2 | |
R&D Expenses | 10.93 | 9.493362 | 9.189583 | - | - | - | |
Selling General & Admin Expenses | 702.2 | 528 | 370 | 371.1 | 104.1 | 537.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (214.5) | (397) | (434.8) | (379.9) | (293.9) | (323.9) | |
Interest Income | 4.565171 | 3.430262 | 1.296316 | 8.363889 | 7.344341 | 5.428844 | |
Income Tax Expense | (379.5) | 23.45 | (215.9) | (333.9) | - | 32.87 | |
Net Income | |||||||
Net Income | (687.2) | (930.5) | (2,520.1) | (1,323.7) | (1,671.4) | (1,801.6) | |
Supplemental | |||||||
EBIT | (885.6) | (526.4) | (2,332.8) | (1,337.6) | - | - | |
EBITDA | (657.5) | (321.4) | (2,180.1) | (1,221) | - | - | |