
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,828.2 | 3,248.1 | 3,596.5 | 3,874.9 | 4,366.6 | 8,004.4 | |
COGS | 4,273.9 | 3,132.9 | 3,373.2 | 3,620.4 | 3,973.8 | 7,374 | |
Gross Profit | 554.3 | 115.2 | 223.4 | 254.5 | 392.8 | 630.5 | |
Operating Expenses & Income | |||||||
Operating Income | (192.3) | (419.4) | (235.9) | (217) | (255.6) | (618.3) | |
Total Operating Expenses | 746.7 | 534.6 | 459.2 | 471.5 | 648.3 | 1,248.7 | |
R&D Expenses | 269.9 | 243.1 | 177.8 | 174.6 | 214.8 | 411.8 | |
Selling General & Admin Expenses | 232.8 | 213.7 | 205.5 | 192 | 204.8 | 312 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.374) | (4.717) | (1.68) | (2.056923) | (2.654) | (71.12) | |
Interest Income | 2.684 | 1.925 | 148 | 1.270425 | 5.101 | 7.849516 | |
Income Tax Expense | 13.64 | (34.64) | (1.845) | 11.8 | 23.88 | 30.79 | |
Net Income | |||||||
Net Income | 322.1 | (14.57) | (54.27) | (51.77) | (26.32) | (157.5) | |
Supplemental | |||||||
EBIT | (192.3) | (419.4) | (45.57) | (311.9) | (255.6) | (618.3) | |
EBITDA | (111.7) | (335.2) | 67.01 | (228) | (134.9) | (387.5) | |