
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,784 | 3,723.9 | 1,852.4 | 1,596.3 | 1,265 | 1,229.9 | |
COGS | 2,425.7 | 3,269.7 | 2,049.8 | 1,759.5 | 1,522 | 1,504 | |
Gross Profit | 358.3 | 454.2 | (197.4) | (163.3) | (257) | (274.1) | |
Operating Expenses & Income | |||||||
Operating Income | (514) | (41.85) | (1,404.5) | (1,101.8) | (534.5) | (814.2) | |
Total Operating Expenses | 872.3 | 496.1 | 1,207.1 | 938.5 | 1,799.5 | 1,349.5 | |
R&D Expenses | 21.33 | 16.64 | 13.34 | 13.76 | - | 1.428017 | |
Selling General & Admin Expenses | 237.4 | 391.5 | 262.1 | 241.6 | 49.31 | 439.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (299.1) | (385.2) | (348.8) | (381.6) | (337.3) | (333) | |
Interest Income | 93.76 | 84.54 | 82.31 | 62.82 | 34.07 | 21.67 | |
Income Tax Expense | 3.271437 | 2.391917 | (1.409241) | 2.944187 | - | (0.369076) | |
Net Income | |||||||
Net Income | (445.3) | 11.38 | (1,384.9) | (1,084.2) | (1,320.5) | (1,318.8) | |
Supplemental | |||||||
EBIT | (339.4) | (176.8) | (967.9) | (885) | - | - | |
EBITDA | 249.7 | 453.4 | (447.4) | (319.7) | - | - | |