
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 15,512.8 | 14,111.9 | 11,515 | 7,821.3 | 6,581.9 | |
COGS | 5,946.5 | 5,293.6 | 4,481.7 | 2,834.3 | 2,352.3 | |
Gross Profit | 15,512.8 | 14,111.9 | 7,033.3 | 7,821.3 | 4,229.7 | |
Operating Expenses & Income | ||||||
Operating Income | 2,862.3 | 4,451.8 | (1,865.8) | (3,397.8) | 2,140.9 | |
Total Operating Expenses | 12,650.5 | 3,895 | 3,188.3 | 11,219.1 | 4,441 | |
R&D Expenses | 60.66 | 46.33 | 19.63 | 13.37 | 4.756 | |
Selling General & Admin Expenses | 2,064.7 | 1,908.2 | 1,321.5 | 1,039.1 | 2,134 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2,694.5) | (2,503.3) | (2,654.6) | (2,531.2) | (2,160.3) | |
Interest Income | 227.2 | 230.6 | 167.3 | 110.7 | 37.17 | |
Income Tax Expense | 613 | 780.8 | 97.48 | (412.5) | - | |
Net Income | ||||||
Net Income | 2,047.4 | 678.6 | (2,216.4) | (2,983.5) | (24,093.7) | |
Supplemental | ||||||
EBIT | 5,378.8 | 4,101 | 115 | 987.5 | - | |
EBITDA | 5,789 | 4,471.4 | 433.2 | 1,658.9 | - | |