
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,954.3 | 22,557.1 | 16,972.5 | 7,612.9 | 8,716.5 | 11,049.3 | |
COGS | 3,529 | 18,259.3 | 17,885.6 | 8,403.5 | 8,603.1 | 10,352.9 | |
Gross Profit | 1,425.3 | 4,297.8 | (913.1) | (790.5) | 113.4 | 696.5 | |
Operating Expenses & Income | |||||||
Operating Income | 966.6 | 2,831.7 | (2,178.9) | (1,755.9) | (393.4) | (17.13) | |
Total Operating Expenses | 458.7 | 1,466.1 | 1,265.9 | 965.3 | 9,109.9 | 7,003.2 | |
R&D Expenses | 163.8 | 432.4 | 552.3 | 248.3 | 176.5 | 158.2 | |
Selling General & Admin Expenses | 177.3 | 591 | 432.1 | 316.4 | 66.48 | 319.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.43) | (262.1) | (303.1) | (220.8) | (193.9) | (207.1) | |
Interest Income | 4.525332 | 42.73 | 46.82 | 35.05 | 17.26 | 10.75 | |
Income Tax Expense | 120.8 | 418.4 | (204) | (167.1) | - | (54.96) | |
Net Income | |||||||
Net Income | 825.4 | 2,380.2 | (1,636.2) | (1,337.7) | (820.9) | (388.9) | |
Supplemental | |||||||
EBIT | 994.4 | 3,087.9 | (1,882.6) | (1,548.1) | - | - | |
EBITDA | 1,161.4 | 3,372 | (1,430.6) | (971.4) | - | - | |