
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 67,802.3 | 47,920.9 | 47,762.9 | 24,213.1 | 30,097.1 | 31,132.8 | |
COGS | 55,855.7 | 40,006 | 43,978.1 | 26,132.6 | 26,002 | 26,937.2 | |
Gross Profit | 11,946.6 | 7,914.9 | 3,784.8 | (1,919.6) | 4,095.1 | 4,195.6 | |
Operating Expenses & Income | |||||||
Operating Income | 3,646.7 | 1,715.6 | (5,167.2) | (8,987.8) | 1,153.1 | 520.4 | |
Total Operating Expenses | 8,299.9 | 6,199.3 | 8,952 | 7,068.2 | 28,943.9 | 13,586 | |
R&D Expenses | 6.431 | 9.694008 | 13.26 | 11.35 | 3.706084 | 3.201527 | |
Selling General & Admin Expenses | 1,101.6 | 1,069.3 | 1,047.9 | 1,001.9 | 1,581.5 | 1,270 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3,920.5) | (3,576.1) | (3,813.3) | (3,588.5) | (3,490.8) | (2,482) | |
Interest Income | 1,169.1 | 828.1 | 599.2 | 495.8 | 362.9 | 244.4 | |
Income Tax Expense | 1,995 | 904 | 722.2 | 427.6 | - | 506.6 | |
Net Income | |||||||
Net Income | 263.7 | (460.9) | (6,338.5) | (8,140.8) | (6,624.7) | (6,300.4) | |
Supplemental | |||||||
EBIT | 5,994.9 | 4,521.7 | (760.2) | (4,648.7) | - | - | |
EBITDA | 6,227.4 | 4,769.9 | (298.5) | (4,162.9) | - | - | |