
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,696.8 | 9,514.3 | 14,318.6 | 14,511.9 | 27,940.2 | 30,020.2 | |
COGS | 8,690 | 10,416.9 | 15,875.8 | 16,432.9 | 27,820.5 | 28,891.7 | |
Gross Profit | 6.787 | (902.6) | (1,557.1) | (1,921) | 119.7 | 1,128.5 | |
Operating Expenses & Income | |||||||
Operating Income | (5,178.7) | (5,424.9) | (5,349.4) | (6,779.2) | (5,362) | (5,154.6) | |
Total Operating Expenses | 5,185.5 | 4,522.3 | 3,792.2 | 4,858.2 | 33,302.2 | 29,413.3 | |
R&D Expenses | 1,208.2 | 1,249 | 1,185.5 | 1,762.7 | 2,246 | 2,276.7 | |
Selling General & Admin Expenses | 148.7 | 192.2 | 184.5 | 152.7 | 2,522.6 | 2,717.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (740.8) | (671.1) | (523) | (434.9) | (179) | (130.1) | |
Interest Income | 83.64 | 110.9 | 105.6 | 50.48 | 77.73 | 45.35 | |
Income Tax Expense | (9.99) | (28.75) | 16.73 | 74.31 | - | (18.14) | |
Net Income | |||||||
Net Income | (5,243.8) | (5,464.9) | (5,399.8) | (6,948) | (4,563.3) | (4,193.5) | |
Supplemental | |||||||
EBIT | (3,558.5) | (4,720.6) | (5,383.8) | (6,350.3) | - | - | |
EBITDA | (1,976.8) | (3,125.5) | (3,875.6) | (4,035.2) | - | - | |