

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,653.2 | 12,967.7 | 9,251.8 | 7,214.6 | 6,360.7 | 6,229.7 | |
COGS | 16,609 | 12,007 | 8,637.9 | 6,302.9 | 4,879 | 4,734.4 | |
Gross Profit | 3,044.2 | 960.8 | 614 | 911.7 | 1,481.6 | 1,495.3 | |
Operating Expenses & Income | |||||||
Operating Income | (1,404) | (4,330.7) | (4,843.8) | (3,170.9) | (392.2) | (820.9) | |
Total Operating Expenses | 4,448.3 | 5,291.5 | 5,457.8 | 4,082.6 | 6,752.9 | 4,179.4 | |
R&D Expenses | 196.6 | 199.9 | 202.2 | 201.7 | 119 | 115.4 | |
Selling General & Admin Expenses | 981.8 | 919.3 | 898 | 776.3 | 576.6 | 16.17 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,168.5) | (2,126.1) | (2,026.3) | (2,066.4) | (1,835.1) | (1,699.4) | |
Interest Income | 135.2 | 51.91 | 21.05 | 9.501124 | 8.529064 | 7.628889 | |
Income Tax Expense | 166.6 | 49.64 | 27.68 | 238.2 | - | 19.56 | |
Net Income | |||||||
Net Income | (1,254.2) | (3,430.1) | (3,947.5) | (2,918) | (2,040.4) | (1,796.1) | |
Supplemental | |||||||
EBIT | 741 | (2,217.1) | (2,921.9) | (1,224.4) | - | - | |
EBITDA | 1,774 | (1,397.4) | (2,139.6) | (519.4) | - | - | |