
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 746.6 | 12.71 | 1,373.9 | 2,001.1 | 2,278.5 | 4,384.9 | |
COGS | 698.2 | 337.7 | 1,330.3 | 1,782.4 | 2,082.1 | 4,032.9 | |
Gross Profit | 48.35 | (263.4) | 43.64 | 218.7 | 196.4 | 352 | |
Operating Expenses & Income | |||||||
Operating Income | (370.8) | (269.8) | (318.2) | (139.7) | (78.54) | (254.9) | |
Total Operating Expenses | 430.9 | 67.68 | 370.2 | 358.4 | 275 | 638.2 | |
R&D Expenses | 13.35 | 10.23 | 6.407 | 4.129 | 8.215 | 12.34 | |
Selling General & Admin Expenses | 372.8 | 328.2 | 304.1 | 246.5 | 186.5 | 305.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (790.6) | (685.2) | (750.4) | (323.4) | (308.1) | (595) | |
Interest Income | 792.6 | 726.2 | 0.003 | 323.4 | 308.1 | 507.3 | |
Income Tax Expense | 25.92 | (46.79) | (42.08) | (23.98) | 0.11 | (23.87) | |
Net Income | |||||||
Net Income | (400.8) | (1,443.1) | 4,224.6 | 769.6 | 156.3 | 876.8 | |
Supplemental | |||||||
EBIT | 383.1 | (739.8) | 4,451.4 | (266.2) | 464.5 | (368.1) | |
EBITDA | 785.6 | (469.1) | 4,693.2 | 16.85 | 578.2 | (50.47) | |