
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 47,643 | 55,874.2 | 40,094.2 | 31,498.5 | 21,541.2 | 16,882.7 | |
COGS | 45,611.1 | 54,637.1 | 39,347.1 | 30,371.8 | 20,927.1 | 16,527.8 | |
Gross Profit | 2,031.9 | 1,237.2 | 747.1 | 1,126.7 | 614.2 | 354.9 | |
Operating Expenses & Income | |||||||
Operating Income | 952.2 | 638.8 | 356.1 | 163.7 | 191.2 | (80.3) | |
Total Operating Expenses | 1,079.7 | 598.3 | 391 | 963 | 21,350.1 | 6,431 | |
R&D Expenses | 3.610242 | 4.90025 | 4.29344 | 3.88229 | 2.903765 | 2.074311 | |
Selling General & Admin Expenses | 591.6 | 441.6 | 385.2 | 298.6 | 367.9 | 263.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (344.9) | (355.3) | (360.3) | (314.4) | (361) | (395.2) | |
Interest Income | 51.1 | 71.06 | 60.49 | 60.42 | 49.59 | 21.41 | |
Income Tax Expense | 103.5 | 163.6 | 57.15 | 88.9 | - | 11.43 | |
Net Income | |||||||
Net Income | 819.4 | 459.2 | 294.3 | 66.59 | (3,130.3) | (3,466.7) | |
Supplemental | |||||||
EBIT | 1,269.6 | 979.3 | 715.5 | 476.1 | - | - | |
EBITDA | 1,282.1 | 991.2 | 725.1 | 500 | - | - | |