
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,734.5 | 2,442 | 1,317.5 | 1,274.5 | 1,761.6 | 2,203 | |
COGS | 3,562.1 | 2,452.8 | 1,215.7 | 1,243.4 | 1,592.6 | 1,992.3 | |
Gross Profit | 172.3 | 46.74 | 101.8 | 31.12 | 170.1 | 210.7 | |
Operating Expenses & Income | |||||||
Operating Income | (361.1) | (389.8) | (549.2) | (45.37) | (2.399771) | 87.24 | |
Total Operating Expenses | 533.5 | 379 | 651 | 76.49 | 172.5 | 71.6 | |
R&D Expenses | 57.08 | 36.78 | 35.48 | 27.54 | 43.91 | 46.49 | |
Selling General & Admin Expenses | 46.15 | 28.37 | 26.86 | 111.2 | 9.841819 | 33.26 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (114.3) | (104.1) | (118.7) | (96.75) | (93.08) | (103.1) | |
Interest Income | 4.907693 | 7.398823 | 4.550168 | 0.991452 | 1.385678 | - | |
Income Tax Expense | 6.363692 | 2.554596 | 28.45 | (2.778144) | 0.149126 | 0.0812 | |
Net Income | |||||||
Net Income | (368.4) | (375.2) | (566.9) | (41.06) | 5.155602 | (3.112218) | |
Supplemental | |||||||
EBIT | (247.8) | (238.8) | (207.7) | (120.1) | 64.73 | 73.13 | |
EBITDA | 1.63344 | (45.01) | 2.149352 | 12.56 | 132.3 | 143.7 | |