

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,754.9 | 8,648.4 | 7,653.9 | 2,426.4 | 2,860.8 | 3,322.3 | |
COGS | 5,062 | 8,310.7 | 7,629.8 | 2,682.3 | 2,662.2 | 3,080.1 | |
Gross Profit | 692.9 | 337.6 | 24.06 | (255.9) | 198.7 | 242.2 | |
Operating Expenses & Income | |||||||
Operating Income | 189 | (1,017.2) | (249.8) | (910.8) | (235.2) | (89.95) | |
Total Operating Expenses | 503.9 | 1,354.8 | 273.9 | 654.9 | 3,096 | 1,838.7 | |
R&D Expenses | 184.3 | 219.1 | 256.7 | 119 | 122.2 | 131.8 | |
Selling General & Admin Expenses | 361.4 | 318.1 | 298 | 259.7 | 69.96 | 325.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (202.3) | (353.9) | (345.7) | (191.7) | (94.58) | (74.18) | |
Interest Income | 22.22 | 22.6 | 37.46 | 61.82 | 24.42 | 11.42 | |
Income Tax Expense | 129.2 | (25.5) | 55.39 | 45.9 | - | (18.77) | |
Net Income | |||||||
Net Income | 81.4 | (805.2) | (84.15) | (954.4) | (571.5) | (569.4) | |
Supplemental | |||||||
EBIT | 403.4 | (546.2) | (675.8) | (626.6) | - | - | |
EBITDA | 759.5 | (48.24) | (180.6) | (261.9) | - | - | |