
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,799.4 | 2,568.7 | 2,130.6 | 861.8 | 112.1 | 84.19 | |
COGS | 3,934.6 | 2,946.4 | 2,095 | 876.1 | 269.6 | 278.1 | |
Gross Profit | 864.8 | (377.7) | 35.63 | (14.27) | (157.5) | (193.9) | |
Operating Expenses & Income | |||||||
Operating Income | 44.78 | (1,744.9) | (1,045.6) | (1,290.9) | (357.9) | (476.5) | |
Total Operating Expenses | 820.1 | 1,367.2 | 1,081.3 | 1,276.6 | 470 | 360.8 | |
R&D Expenses | 185.6 | 99.23 | 80.58 | 34.89 | - | 15.78 | |
Selling General & Admin Expenses | 288.4 | 262.9 | 247.3 | 191.9 | 69.66 | 159.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (306) | (344.8) | (299.1) | (293.3) | (314.9) | (333.2) | |
Interest Income | 100.3 | 67.64 | 47.46 | 41.21 | 18.6 | 16.23 | |
Income Tax Expense | 2.673511 | (206.5) | 45.83 | (317.5) | - | (44.7) | |
Net Income | |||||||
Net Income | 46.99 | (1,509.3) | (1,092.1) | (984.3) | (2,335.7) | (2,402.8) | |
Supplemental | |||||||
EBIT | 325.5 | (1,402.3) | (780.1) | (1,018.5) | - | - | |
EBITDA | 372.8 | (1,361.4) | (743.4) | (993) | - | - | |