
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,989.9 | 12,696.3 | 10,006.4 | 6,675.6 | 4,983.7 | 5,172.4 | |
COGS | 12,329.5 | 12,618.4 | 10,368.5 | 6,741.9 | 4,986 | 5,161.9 | |
Gross Profit | 660.4 | 77.95 | (362.1) | (66.37) | (2.300091) | 10.5 | |
Operating Expenses & Income | |||||||
Operating Income | 337.6 | (285.7) | (668.7) | (333.6) | (112.3) | (126.5) | |
Total Operating Expenses | 322.8 | 363.7 | 306.6 | 267.3 | 5,096 | 3,904.9 | |
R&D Expenses | 111.2 | 117.6 | 55.42 | 28.32 | 21.05 | 11.09 | |
Selling General & Admin Expenses | 118.4 | 87.02 | 83.15 | 75.57 | 29.98 | 60.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (95.87) | (140.1) | (154.7) | (150.6) | (122.7) | (105.8) | |
Interest Income | 1.76256 | 3.018064 | 1.71515 | 1.803388 | 4.248643 | 0.171287 | |
Income Tax Expense | 40.82 | 2.536412 | 9.977336 | 9.343217 | - | (2.083583) | |
Net Income | |||||||
Net Income | 283.4 | (297.1) | (677.7) | (335) | (299.7) | (280.8) | |
Supplemental | |||||||
EBIT | 420.4 | (154.9) | (513.6) | (174.5) | - | - | |
EBITDA | 620.3 | 51.88 | (295.8) | 12.13 | - | - | |