
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,293 | 8,804.5 | 9,225.6 | 5,348.6 | 3,599.2 | 3,411.1 | |
COGS | 5,731 | 8,138.9 | 8,591.5 | 4,877.3 | 3,312 | 3,097.8 | |
Gross Profit | 562 | 665.5 | 634.1 | 471.3 | 287.2 | 313.4 | |
Operating Expenses & Income | |||||||
Operating Income | 64.48 | (121.3) | (315.4) | (73.77) | (97.66) | (464.9) | |
Total Operating Expenses | 497.5 | 786.9 | 949.5 | 545.1 | 384.9 | 1,423.1 | |
R&D Expenses | 171.1 | 200.5 | 254.2 | 182.5 | 128.4 | 136.6 | |
Selling General & Admin Expenses | 282.6 | 295.4 | 308 | 285.1 | 72.15 | 215.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.2) | (84.59) | (106.7) | (75.82) | (52.49) | (44.24) | |
Interest Income | 7.487095 | 10.82 | 24.92 | 16.67 | 16.39 | 12.98 | |
Income Tax Expense | 5.8669 | 13.51 | 183.9 | 24.75 | 34.68 | 30.25 | |
Net Income | |||||||
Net Income | 59.99 | (103.8) | (426) | (71.16) | (445) | (450.5) | |
Supplemental | |||||||
EBIT | (20.77) | (28.16) | (213.1) | (93.36) | (97.66) | - | |
EBITDA | 342.2 | 326.7 | 155.1 | 183 | 234 | - | |