
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,830.7 | 29,384.7 | 35,326.8 | 20,239.3 | 12,584.4 | 12,295.9 | |
COGS | 17,630.4 | 26,471.2 | 30,574.6 | 19,927.9 | 12,528.5 | 12,347.5 | |
Gross Profit | 1,200.3 | 2,913.5 | 4,752.2 | 311.5 | 55.91 | (51.59) | |
Operating Expenses & Income | |||||||
Operating Income | 152.4 | 1,098.4 | 1,986.6 | (3,972.2) | (1,346.1) | (1,710.4) | |
Total Operating Expenses | 1,047.9 | 1,815.2 | 2,765.6 | 4,283.6 | 13,930.5 | 6,640.5 | |
R&D Expenses | 860 | 801.4 | 675.3 | 511.8 | 287.3 | 278.8 | |
Selling General & Admin Expenses | 716.1 | 959.7 | 1,158.7 | 1,232.1 | 402.7 | 1,448.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (448.2) | (426.1) | (416) | (674) | (566.1) | (528.7) | |
Interest Income | 39.15 | 94.94 | 215.3 | 118.2 | 36.82 | 23.47 | |
Income Tax Expense | 39.24 | 126.9 | 76.66 | (573.8) | - | (196.4) | |
Net Income | |||||||
Net Income | (42.32) | 935 | 1,363.3 | (3,435.9) | (2,826.7) | (2,920.9) | |
Supplemental | |||||||
EBIT | 472.5 | 1,499.1 | 1,878.6 | (3,331.8) | - | - | |
EBITDA | 1,258.3 | 2,475.9 | 3,390.6 | (1,451.2) | - | - | |