
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,279.5 | 4,658.8 | 3,842.7 | 5,306.6 | 7,604.6 | 13,433.8 | |
COGS | 5,820.8 | 4,867.1 | 3,615.5 | 4,888.2 | 6,997.5 | 12,284.9 | |
Gross Profit | 458.8 | (208.3) | 227.2 | 418.4 | 607.2 | 1,149 | |
Operating Expenses & Income | |||||||
Operating Income | (199.7) | (1,255.7) | (302.2) | (961.7) | 63.6 | (750) | |
Total Operating Expenses | 658.5 | 1,047.4 | 529.4 | 400.3 | 543.6 | 1,899 | |
R&D Expenses | 168.9 | 149 | 142.3 | 176.6 | 231.4 | 352.9 | |
Selling General & Admin Expenses | 260.4 | 258.7 | 309.8 | 209.5 | 199 | 321 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76.88) | (91.24) | (54.52) | (49.64) | (31.89) | (72.99) | |
Interest Income | 14.76 | 59.05 | 17.14 | 48.46 | 49.64 | 92.93 | |
Income Tax Expense | 25.85 | 21.92 | (3.991) | 10.66 | 36.35 | 67.13 | |
Net Income | |||||||
Net Income | (92.61) | (1,185.5) | (196.1) | 133.1 | 142.4 | 330.8 | |
Supplemental | |||||||
EBIT | (188.4) | (1,113.7) | (147.9) | (959.3) | 67.76 | (743.1) | |
EBITDA | (138.1) | (982) | (13.04) | (908.5) | 81.71 | (677.5) | |