
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,829.8 | 14,476.4 | 23,149.3 | 13,037.8 | 7,565 | 6,806.5 | |
COGS | 2,792 | 12,210.9 | 20,052.7 | 14,274.3 | 7,220 | 6,868.5 | |
Gross Profit | 1,037.8 | 2,265.5 | 3,096.6 | (1,236.5) | 345 | (61.99) | |
Operating Expenses & Income | |||||||
Operating Income | 399.8 | 1,228.9 | 1,868.9 | (2,539.2) | (537.6) | (1,076.7) | |
Total Operating Expenses | 638 | 1,036.6 | 1,227.7 | 1,302.8 | 8,102.7 | 4,032.8 | |
R&D Expenses | 166.1 | 402.6 | 416.1 | 260.7 | 242.3 | 225.9 | |
Selling General & Admin Expenses | 167 | 269 | 321.5 | 319.9 | 227.5 | 171.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.8) | (203.8) | (369) | (572.6) | (457) | (427.3) | |
Interest Income | 12.24 | 57.24 | 90.17 | 121.2 | 80.17 | 56.04 | |
Income Tax Expense | 67.98 | 178.5 | 265.1 | (403.7) | - | (69.6) | |
Net Income | |||||||
Net Income | 310.1 | 956 | 1,501.6 | (2,133.7) | (1,115.7) | (1,348.9) | |
Supplemental | |||||||
EBIT | 375.4 | 1,289 | 1,990.7 | (2,054.5) | - | - | |
EBITDA | 442 | 1,585.9 | 2,713.1 | (1,112.3) | - | - | |