
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,777.8 | 11,245.2 | 9,884.2 | 3,422.2 | 3,534.8 | 3,424.1 | |
COGS | 5,524.3 | 9,868.5 | 8,976.5 | 3,519.5 | 3,410.6 | 3,362 | |
Gross Profit | 253.6 | 1,376.7 | 907.7 | (97.29) | 124.2 | 62.04 | |
Operating Expenses & Income | |||||||
Operating Income | (253.6) | 629.2 | (4.790481) | (1,105.4) | (324.7) | (590) | |
Total Operating Expenses | 507.2 | 747.5 | 912.5 | 1,008.1 | 3,859.6 | 2,096.8 | |
R&D Expenses | 208.2 | 379.4 | 361.3 | 176.7 | 136.1 | 136.3 | |
Selling General & Admin Expenses | 236 | 249 | 302.1 | 267.3 | 94.55 | 301.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (121.6) | (162.4) | (267.9) | (316.9) | (236.8) | (251.8) | |
Interest Income | 21.21 | 23.51 | 42 | 31.42 | 18.87 | 10.77 | |
Income Tax Expense | 0.730834 | 60.09 | (27.62) | (55.54) | - | 8.775519 | |
Net Income | |||||||
Net Income | (161) | 482.8 | 46.06 | (851.3) | (669.4) | (742.6) | |
Supplemental | |||||||
EBIT | (132.4) | 784.7 | 267.9 | (785.4) | - | - | |
EBITDA | 252.1 | 1,190.3 | 710.6 | (410.1) | - | - | |