
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,785.2 | 7,583.3 | 8,868.9 | 8,619.8 | 8,558.9 | 8,558.9 | |
COGS | 5,947.1 | 5,569.7 | 6,482.1 | 6,234 | 6,325 | 6,325 | |
Gross Profit | 3,838.1 | 2,013.6 | 2,386.8 | 2,385.8 | 2,233.9 | 2,233.9 | |
Operating Expenses & Income | |||||||
Operating Income | (136.8) | (21.9) | (9.24) | 25.3 | (288.4) | (288.4) | |
Total Operating Expenses | 3,974.9 | 2,035.5 | 2,396 | 2,360.5 | 2,522.3 | 2,522.3 | |
R&D Expenses | 26.43 | 28.39 | 26.11 | 26.5 | - | - | |
Selling General & Admin Expenses | 3,327 | 1,413 | 1,722 | 1,672 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (420) | (29.66) | (11.62) | (13.44) | (19.39) | (19.39) | |
Interest Income | 449 | 112.2 | 21.77 | 21.95 | 23.98 | - | |
Income Tax Expense | 512 | 39.46 | 67.93 | 53.57 | 30.04 | 30.04 | |
Net Income | |||||||
Net Income | (917.3) | (338.8) | (531.5) | (203.7) | (576.1) | (576.1) | |
Supplemental | |||||||
EBIT | (136.8) | (21.9) | (9.24) | 25.3 | (288.4) | (288.4) | |
EBITDA | 132.2 | 50.57 | 69.55 | 106.9 | (190.1) | (190.1) | |