
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,507.6 | 6,547.8 | 4,650.4 | 3,587 | 2,843.2 | 2,974 | |
COGS | 4,813.9 | 4,202.4 | 3,197.7 | 2,623.2 | 2,267.3 | 2,267.9 | |
Gross Profit | 2,693.6 | 2,345.5 | 1,452.8 | 963.8 | 575.9 | 706 | |
Operating Expenses & Income | |||||||
Operating Income | 287.3 | 116.6 | 10.38 | (400.6) | (361.2) | (234.7) | |
Total Operating Expenses | 2,406.3 | 2,228.9 | 1,442.4 | 1,364.4 | 937.1 | 940.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 73 | 71 | 0.434 | 73 | 332.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.023) | (0.09) | (0.03) | - | - | - | |
Interest Income | 0.019 | 0.018 | 0.017 | 0.126 | 1.239 | - | |
Income Tax Expense | 105.5 | 52.89 | 77.54 | 41.07 | 0.78 | 0.793 | |
Net Income | |||||||
Net Income | 185.3 | 41.24 | (60.93) | (589.4) | (372.3) | (232.3) | |
Supplemental | |||||||
EBIT | 290.9 | 116.6 | 10.38 | (400.6) | (372.3) | - | |
EBITDA | 296 | 120.4 | 14.51 | (388.6) | (372.2) | (243.9) | |