
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,517.2 | 859.1 | 1,866.9 | 2,593.3 | 1,676.5 | 1,195.6 | |
COGS | 1,522.3 | 849.2 | 1,515.1 | 2,026.6 | 1,331 | 923.5 | |
Gross Profit | (5.102074) | 9.897446 | 351.7 | 566.7 | 345.5 | 272.1 | |
Operating Expenses & Income | |||||||
Operating Income | (787.6) | (778.3) | (213.3) | (297.1) | 93.36 | (45.08) | |
Total Operating Expenses | 782.5 | 788.2 | 565.1 | 863.7 | 1,583.1 | 694.3 | |
R&D Expenses | 40.34 | 43.06 | 55.75 | 45.17 | 51.17 | 47.7 | |
Selling General & Admin Expenses | 181.4 | 157.2 | 160.3 | 169 | 52.41 | 185.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (368.6) | (377.5) | (346.5) | (311.7) | (289.4) | (291.9) | |
Interest Income | 1.838242 | 67.19 | 61.88 | 50.79 | 41.62 | 51.88 | |
Income Tax Expense | (106.8) | (30) | (28.27) | 46.26 | - | 1.180016 | |
Net Income | |||||||
Net Income | (682.1) | (757.1) | (193.1) | (348.2) | (287.1) | (322.3) | |
Supplemental | |||||||
EBIT | (426.4) | (417.4) | 115.5 | (1.519184) | - | - | |
EBITDA | (350) | (337.2) | 180.2 | 51.38 | - | - | |