
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,369.2 | 4,144.3 | 5,198.2 | 4,339.4 | 2,919.2 | 2,485.2 | |
COGS | 2,856.5 | 3,671.8 | 4,664.2 | 4,312 | 3,052.1 | 2,639.3 | |
Gross Profit | 512.7 | 472.5 | 533.9 | 27.41 | (133) | (154.1) | |
Operating Expenses & Income | |||||||
Operating Income | 254.6 | 145.1 | 83.95 | (461) | (406.6) | (494.7) | |
Total Operating Expenses | 258.1 | 327.4 | 450 | 488.4 | 3,325.7 | 1,456.9 | |
R&D Expenses | 49.6 | 87.95 | 1.946508 | 0.141521 | 92.5 | 82.9 | |
Selling General & Admin Expenses | 101.5 | 119.2 | 158.7 | 163.8 | 55.18 | 36.17 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.19) | (55.97) | (83.25) | (79.17) | (78.03) | (86.18) | |
Interest Income | 2.322607 | 11.86 | 4.75517 | 4.13206 | 8.313444 | 6.251491 | |
Income Tax Expense | 37.26 | 50.21 | (60.65) | (31.32) | - | (11.36) | |
Net Income | |||||||
Net Income | 210.8 | 77.45 | (19.29) | (353.7) | (727.2) | (767.9) | |
Supplemental | |||||||
EBIT | 300.2 | 217.2 | 56.63 | (361) | - | - | |
EBITDA | 394 | 353.3 | 319.1 | (59.09) | - | - | |