
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,275.4 | 4,495.8 | 4,182 | 3,394.6 | 2,612 | 2,356.6 | |
COGS | 2,771.2 | 2,616.2 | 2,412.9 | 2,264.2 | 2,420.2 | 2,327.3 | |
Gross Profit | 2,504.3 | 1,879.6 | 1,769.2 | 1,130.3 | 191.8 | 29.3 | |
Operating Expenses & Income | |||||||
Operating Income | 241.4 | (388.1) | (543.5) | (932.2) | (1,545.8) | (1,694.2) | |
Total Operating Expenses | 2,262.8 | 2,267.7 | 2,312.6 | 2,062.5 | 4,157.9 | 3,031.4 | |
R&D Expenses | 77.8 | 92.41 | 115.1 | 102 | 91.51 | 82.54 | |
Selling General & Admin Expenses | 468.8 | 501.9 | 483 | 439.6 | 302.4 | 1,122.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (157.5) | (175.6) | (189.8) | (189.1) | (135.8) | (123.2) | |
Interest Income | 9.049526 | 5.307811 | 6.896967 | 2.277157 | 1.314539 | 1.40413 | |
Income Tax Expense | 32.28 | (101.7) | (85.29) | (152.7) | - | (23.39) | |
Net Income | |||||||
Net Income | 229 | (289.2) | (463.1) | (863.6) | (2,103.6) | (2,420.5) | |
Supplemental | |||||||
EBIT | 413.7 | (212.6) | (358.2) | (824.8) | - | - | |
EBITDA | 599.1 | (33.46) | (180) | (684.1) | - | - | |