
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,281.1 | 3,170 | 3,189.1 | 3,659 | 3,883.2 | 3,946.4 |
COGS | 1,910.6 | 2,622.4 | 2,698.9 | 3,305.2 | 3,722.1 | 3,672 |
Gross Profit | 370.5 | 547.6 | 490.2 | 353.7 | 161.1 | 274.4 |
Operating Expenses & Income | ||||||
Operating Income | 177.8 | 289.1 | 190.7 | (62.3) | (284.8) | (163.5) |
Total Operating Expenses | 2,103.3 | 2,881 | 2,998.4 | 3,721.3 | 4,168 | 4,109.9 |
R&D Expenses | 93.72 | 134.5 | 147.9 | 183.7 | 203.6 | 197.7 |
Selling General & Admin Expenses | 29.86 | 44.95 | 62.69 | 85.09 | 66.58 | 285 |
Earnings from Continuing Operations | ||||||
Interest Expense | (42.82) | (50.13) | (43.89) | (45.57) | (63.36) | (58.45) |
Interest Income | 3.361707 | 5.039799 | 15.3 | 8.426179 | 8.075387 | 8.41555 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 99.33 | 223.9 | 135.9 | (163.8) | (566.7) | (510.4) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |