
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 39,849.4 | 36,561.5 | 39,318.1 | 27,244.2 | 24,001.7 | 22,277.5 | |
COGS | 36,053 | 36,746.3 | 40,204.3 | 28,659.6 | 23,804.8 | 22,162.9 | |
Gross Profit | 3,796.4 | (184.7) | (886.1) | (1,415.5) | 196.9 | 114.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,461.5 | (1,165.8) | (1,764.2) | (3,320.1) | (150.4) | (363.6) | |
Total Operating Expenses | 1,334.9 | 981 | 878.1 | 1,904.6 | 24,152 | 10,379.7 | |
R&D Expenses | 11.8 | 24.76 | 36.78 | 1,045 | 45.01 | 52.99 | |
Selling General & Admin Expenses | 489.6 | 405.4 | 324.9 | 363.7 | 75.95 | 42.88 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (500.8) | (297.4) | (268.4) | (190.4) | (200.1) | (198.5) | |
Interest Income | 112.9 | 58.83 | 47.29 | 22.39 | 42.15 | 27.71 | |
Income Tax Expense | (11.51) | (182.5) | (249.8) | (96.08) | - | 1.200286 | |
Net Income | |||||||
Net Income | 2,274.4 | (1,019.4) | (1,494.4) | (3,195.6) | (2,721.8) | (2,803.6) | |
Supplemental | |||||||
EBIT | 3,093.7 | (797.7) | (1,440.3) | (1,945.5) | - | - | |
EBITDA | 4,067.4 | 542.9 | 121.5 | (337.6) | - | - | |