
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,811.2 | 3,900.6 | 4,777.4 | 4,763.2 | 3,302.8 | 2,962 | |
COGS | 2,631.6 | 3,401.6 | 4,700.3 | 4,619.9 | 3,090.6 | 2,763.2 | |
Gross Profit | 179.6 | 498.9 | 77.14 | 143.3 | 212.1 | 198.7 | |
Operating Expenses & Income | |||||||
Operating Income | (689.6) | (221.3) | (1,156.5) | (1,077.1) | (318) | (421.8) | |
Total Operating Expenses | 869.2 | 720.2 | 1,233.7 | 1,220.4 | 3,620.7 | 1,849 | |
R&D Expenses | 68.69 | 80.09 | 80.53 | 94.17 | 56.74 | 51.36 | |
Selling General & Admin Expenses | 265.9 | 320 | 441.6 | 546.5 | 161.1 | 518.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (95.25) | (37.07) | (49.41) | (73.3) | (72.09) | (24.84) | |
Interest Income | 8.169192 | 12.03 | 9.689324 | 5.633873 | 1.722268 | - | |
Income Tax Expense | (3.871014) | 66.46 | (103.6) | (64.68) | - | 16.27 | |
Net Income | |||||||
Net Income | (700) | (262.9) | (1,049.7) | (1,001.3) | (648.7) | (330.1) | |
Supplemental | |||||||
EBIT | (604) | (156.9) | (1,111.7) | (1,004.1) | - | - | |
EBITDA | (580) | (121.3) | (1,053.9) | (926.6) | - | - | |