
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,234.3 | 7,757.2 | 4,939.1 | 5,717.2 | 5,923.2 | 6,061.4 | |
COGS | 11,230.8 | 7,917.5 | 5,621.5 | 6,194.1 | 6,266 | 6,480.4 | |
Gross Profit | 1,003.6 | (160.3) | (682.4) | (476.9) | (342.8) | (419.1) | |
Operating Expenses & Income | |||||||
Operating Income | (2,584) | (1,543.6) | 1,286.3 | (1,175.6) | (620.8) | (916.8) | |
Total Operating Expenses | 3,587.5 | 1,383.4 | (1,968.7) | 698.8 | 6,544 | 3,698.3 | |
R&D Expenses | 451 | 379 | 39.08 | 23.41 | 36.05 | 37.5 | |
Selling General & Admin Expenses | 189.5 | 224 | 345.1 | 156.8 | 136.5 | 236.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (673) | (582) | (402.3) | (158.3) | (143.5) | (147.8) | |
Interest Income | 20.25 | 12.21 | 13.71 | 1.349946 | 0.615643 | 0.623915 | |
Income Tax Expense | 44.44 | 25.97 | 1.031955 | 37.82 | - | 52.24 | |
Net Income | |||||||
Net Income | (1,147.3) | (1,150.7) | 1,686.1 | (863.1) | (900.1) | (1,003.2) | |
Supplemental | |||||||
EBIT | (1,948.1) | (1,017.8) | 1,656 | (1,034.9) | - | - | |
EBITDA | (1,431.1) | (501.4) | 2,143.4 | (470.5) | - | - | |