
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,625.9 | 5,030.1 | 6,595.2 | 4,594.4 | 3,243.5 | 3,024.7 | |
COGS | 2,783.2 | 4,440.5 | 5,830.9 | 4,923.9 | 3,642.2 | 3,523.8 | |
Gross Profit | 842.7 | 589.6 | 764.3 | (329.5) | (398.6) | (499) | |
Operating Expenses & Income | |||||||
Operating Income | 347.9 | 467.1 | 500.9 | (780.7) | (582.2) | (840.6) | |
Total Operating Expenses | 494.8 | 122.5 | 263.4 | 451.2 | 3,825.7 | 1,839 | |
R&D Expenses | 154.3 | 173.8 | 251.5 | 185.1 | 133.9 | 138.1 | |
Selling General & Admin Expenses | 174.9 | 126.3 | 147.1 | 151 | 33.63 | 195.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (144.3) | (97.21) | (99.03) | (115.8) | (119) | (123.4) | |
Interest Income | 8.788027 | 11.19 | 7.614286 | 3.003367 | 1.999742 | 1.534161 | |
Income Tax Expense | 19.78 | 11.1 | 36.56 | (117.7) | - | 11.74 | |
Net Income | |||||||
Net Income | 255.8 | 409 | 394.7 | (609.9) | (914.3) | (1,142.5) | |
Supplemental | |||||||
EBIT | 495.4 | 567.5 | 600.4 | (664.9) | - | - | |
EBITDA | 766.6 | 836.2 | 946.1 | (304.5) | - | - | |