
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,319.9 | 3,428.9 | 3,876.9 | 4,222.4 | 6,553.2 | 7,230.9 | |
COGS | 5,496.1 | 3,764.1 | 3,938 | 4,247.6 | 5,979.1 | 6,645.8 | |
Gross Profit | (176.2) | (335.2) | (61.07) | (25.18) | 574.1 | 585.2 | |
Operating Expenses & Income | |||||||
Operating Income | (1,338.5) | (1,540.1) | (1,064.1) | 145.9 | 101.8 | 76.91 | |
Total Operating Expenses | 1,162.3 | 1,204.8 | 1,003 | (171.1) | 6,451.4 | 4,282 | |
R&D Expenses | 206.2 | 145 | 166.6 | 196.1 | 203 | 240.7 | |
Selling General & Admin Expenses | 219.6 | 234.6 | 246.5 | 209.6 | 47.18 | 19.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (104.3) | (180.2) | (117.7) | (110.6) | (66.12) | (65.76) | |
Interest Income | 24.74 | 17.77 | 67.66 | 4.334335 | 5.805607 | 5.097828 | |
Income Tax Expense | 4.805926 | (0.349486) | 7.437929 | 8.438326 | - | - | |
Net Income | |||||||
Net Income | (1,336.2) | (1,493.7) | (962.7) | 157.2 | 47.58 | 62.96 | |
Supplemental | |||||||
EBIT | (1,100.1) | (1,364.4) | (814.2) | (857.6) | - | - | |
EBITDA | (675.1) | (962.7) | (450.2) | (613) | - | - | |