| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,302.4 | 18,808.1 | 12,516.2 | 5,784.1 | 3,046.6 | 2,641 | |
COGS | 13,573.6 | 16,665.9 | 14,284.1 | 5,146.1 | 3,710.3 | 3,408.3 | |
Gross Profit | 728.8 | 2,142.2 | (1,767.9) | 638 | (663.8) | (767.3) | |
Operating Expenses & Income | |||||||
Operating Income | (906.8) | 1,323 | (2,979.6) | (231.6) | (1,529.5) | (1,610.7) | |
Total Operating Expenses | 1,506.3 | 1,303.5 | 1,211.8 | 869.6 | 865.7 | 843.4 | |
R&D Expenses | 101.4 | 70.39 | 88.15 | 82.5 | 67.56 | 44.97 | |
Selling General & Admin Expenses | 836.8 | 706.1 | 699.4 | 572.2 | 648.2 | 540.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (390.7) | (277) | (351) | (441.7) | (369.1) | (256.2) | |
Interest Income | 5.434 | 10.78 | 40.49 | 89.57 | 76.31 | 51.69 | |
Income Tax Expense | 0.802 | 7.696 | 222.2 | 279.9 | 3.085 | 13.21 | |
Net Income | |||||||
Net Income | (1,341.6) | 993.6 | (3,889) | (2,134.4) | (1,246.5) | 878.8 | |
Supplemental | |||||||
EBIT | (950.1) | 1,323 | (3,349.4) | (1,424.1) | (1,529.5) | - | |
EBITDA | 252.2 | 2,545.5 | (2,239.4) | (197.8) | (633.6) | (1,244.2) | |
