
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,063.2 | 5,247.9 | 9,855.3 | 2,493.8 | 3,376 | 3,250.9 | |
COGS | 6,199.9 | 4,180.1 | 6,883.2 | 1,928.3 | 2,401.7 | 3,011.6 | |
Gross Profit | 3,863.3 | 1,067.8 | 2,972.1 | 565.6 | 974.3 | 239.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,047.7 | 273.8 | 1,143.5 | 34.66 | (271.9) | (454.1) | |
Total Operating Expenses | 2,815.5 | 794 | 1,828.6 | 530.9 | 1,246.2 | 1,137.4 | |
R&D Expenses | 23.1 | 29.44 | 9.44752 | 8.241192 | - | - | |
Selling General & Admin Expenses | 318.7 | 288.1 | 350.5 | 323.8 | 136.2 | 380.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (73.48) | (156.8) | (384.9) | (379.9) | (302.7) | (292.7) | |
Interest Income | 56.89 | 46.45 | 58.63 | 36.01 | 22.56 | 17.01 | |
Income Tax Expense | 968 | 213.3 | 701.8 | 160.9 | 1.620177 | (21.67) | |
Net Income | |||||||
Net Income | 183.7 | 122.7 | 129 | (291.3) | (618) | (653.3) | |
Supplemental | |||||||
EBIT | 606.1 | 325.9 | 1,364.7 | 120 | (271.9) | - | |
EBITDA | 799.9 | 513.6 | 1,591.7 | 402.5 | 14.88 | - | |