
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,105 | 6,869.4 | 7,192.9 | 3,482.6 | 2,427.5 | 5,468.5 | |
COGS | 6,225.9 | 6,598.1 | 6,734.9 | 3,384.8 | 2,383.1 | 5,302.8 | |
Gross Profit | 879.1 | 271.3 | 458 | 97.76 | 44.35 | 165.6 | |
Operating Expenses & Income | |||||||
Operating Income | 514.5 | (197.7) | 27.22 | (193.8) | (231.8) | (364.4) | |
Total Operating Expenses | 6,579.4 | 469 | 430.8 | 291.6 | 276.2 | 530.1 | |
R&D Expenses | 8.95 | 98.2 | 70.44 | 17.52 | 16.94 | 30.48 | |
Selling General & Admin Expenses | 445.3 | 264.6 | 279 | 206.7 | 174.1 | 360.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (124.9) | (78.79) | (71.12) | (56.38) | (41.88) | (80.69) | |
Interest Income | 124.9 | 78.79 | 34.09 | 56.38 | 42.99 | 69.91 | |
Income Tax Expense | 81.41 | 16.26 | 15.46 | (4.900345) | 15.45 | 13.64 | |
Net Income | |||||||
Net Income | 193.2 | 957.2 | 111.9 | (213.4) | (285.3) | (458.8) | |
Supplemental | |||||||
EBIT | 514.5 | (39.75) | 228.2 | (176.3) | (214.9) | (339.9) | |
EBITDA | 410.1 | 291.2 | 387 | (34.38) | (101.8) | (103.8) | |