
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,473.9 | 3,637.4 | 4,284.8 | 4,290 | 2,017.4 | 3,105.4 | |
COGS | 3,190.5 | 3,339.5 | 3,907.7 | 3,926.9 | 1,740.3 | 2,720.5 | |
Gross Profit | 281.1 | 297.9 | 377.1 | 363.1 | 277.1 | 384.9 | |
Operating Expenses & Income | |||||||
Operating Income | (746) | (559) | (257.9) | (262.7) | (101.7) | (195.2) | |
Total Operating Expenses | 1,027.1 | 861.8 | 632.9 | 625.8 | 378.8 | 1,289.2 | |
R&D Expenses | 59.21 | 55.32 | 41.78 | 20.92 | 9.931141 | 8.48881 | |
Selling General & Admin Expenses | 670 | 507.7 | 316.2 | 304.4 | 394.7 | 390 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.688) | (3.568059) | (3.172586) | (2.883827) | (1.392015) | (15.78) | |
Interest Income | 10.37 | 3.275798 | 3.547222 | 3.059544 | 1.489 | 2.943599 | |
Income Tax Expense | 0.825 | 2.933207 | 0.946593 | 1.119139 | (1.342335) | 2.028244 | |
Net Income | |||||||
Net Income | (3,740.5) | (1,210.2) | (232.6) | (304.2) | (121.1) | (239.6) | |
Supplemental | |||||||
EBIT | (705.4) | (1,204.7) | (220.2) | (257.8) | (101.7) | - | |
EBITDA | (652.4) | (1,191.1) | (205.6) | (243.9) | (75.52) | - | |