
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,105.3 | 18,248.1 | 11,420.1 | 8,028.4 | 4,584.5 | 4,500.7 | |
COGS | 19,114 | 14,037.6 | 8,712.6 | 6,194 | 3,472.7 | 5,032.5 | |
Gross Profit | 2,991.3 | 4,210.5 | 2,707.5 | 1,834.4 | 1,111.8 | (531.8) | |
Operating Expenses & Income | |||||||
Operating Income | 895.9 | 1,315.9 | 873.4 | (666) | (46.83) | (4,925.8) | |
Total Operating Expenses | 2,095.4 | 2,894.6 | 1,834.1 | 2,500.4 | 4,631.3 | 6,066.6 | |
R&D Expenses | 4.958184 | 5.040751 | 4.932435 | 3.982639 | 2.764771 | 2.142806 | |
Selling General & Admin Expenses | 825.1 | 770.5 | 734.8 | 610.1 | 496.9 | 388 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,420.7) | (1,438.1) | (1,366.1) | (1,398.8) | (1,597.4) | (1,560.1) | |
Interest Income | 271.7 | 108.4 | 75.96 | 43.34 | 24.78 | 14.06 | |
Income Tax Expense | 621.7 | 896 | 273.9 | 166.1 | - | 144.4 | |
Net Income | |||||||
Net Income | 815.3 | 550.4 | 505.4 | (783.9) | (7,875.3) | (8,138.9) | |
Supplemental | |||||||
EBIT | 613.2 | 2,490 | 1,383.7 | 899.6 | - | - | |
EBITDA | 643.4 | 2,515.2 | 1,420.4 | 923.1 | - | - | |