
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,246.6 | 6,048.1 | 3,225.3 | 4,783.6 | 3,329.9 | 3,093.9 | |
COGS | 3,784.1 | 5,677.8 | 3,559.3 | 5,161.9 | 3,766.4 | 3,530.3 | |
Gross Profit | 462.6 | 370.3 | (334) | (378.3) | (436.5) | (436.4) | |
Operating Expenses & Income | |||||||
Operating Income | 232.4 | (44.66) | (646.6) | (582.3) | (679.3) | (675.9) | |
Total Operating Expenses | 230.2 | 415 | 312.6 | 204 | 4,009.2 | 1,538.5 | |
R&D Expenses | 70.82 | 200.5 | 172.6 | 154.3 | 120.3 | 95.93 | |
Selling General & Admin Expenses | 96.16 | 102 | 87.65 | 124.2 | 43.46 | 28.19 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.06) | (58.09) | (36.95) | (55.11) | (57.61) | (42.57) | |
Interest Income | 10.18 | 14.5 | 16.62 | 13.63 | 3.413566 | 1.482101 | |
Income Tax Expense | 44.7 | (6.292655) | (102.3) | 0.249989 | - | 0.803417 | |
Net Income | |||||||
Net Income | 187.8 | (38.24) | (521) | (632.1) | (646.3) | (620.3) | |
Supplemental | |||||||
EBIT | 265.3 | 13.56 | (586.4) | (576.6) | - | - | |
EBITDA | 491.3 | 241.2 | (356.2) | (344.4) | - | - | |