
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,525.6 | 12,199.2 | 10,501.5 | 4,590.8 | 3,112.6 | 2,853.2 | |
COGS | 3,628.5 | 10,581.6 | 9,533.5 | 5,777.6 | 2,797.5 | 2,659.4 | |
Gross Profit | 1,897.1 | 1,617.6 | 968.1 | (1,186.8) | 315.1 | 193.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,068.9 | 540.4 | 32.44 | (2,424.1) | 112 | (180.5) | |
Total Operating Expenses | 828.2 | 1,077.2 | 935.6 | 1,237.2 | 3,000.6 | 1,475.7 | |
R&D Expenses | 222 | 344.7 | 252.6 | 95.11 | 37.93 | 30.04 | |
Selling General & Admin Expenses | 204.8 | 245.9 | 235.1 | 218.8 | 57.37 | 62.24 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (519.4) | (500) | (422.7) | (375.9) | (310.7) | (303) | |
Interest Income | 59.44 | 72.03 | 76.59 | 37.01 | 18.68 | 17.77 | |
Income Tax Expense | 186 | 89.7 | (127.4) | 15.63 | - | 22.36 | |
Net Income | |||||||
Net Income | 828.2 | 423.5 | 236 | (2,360.6) | (1,480.1) | (1,538.5) | |
Supplemental | |||||||
EBIT | 1,394.1 | 974.6 | 489.5 | (1,574.7) | - | - | |
EBITDA | 2,007.7 | 1,671.1 | 1,239.6 | (707.4) | - | - | |