
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,041.8 | 2,008.9 | 1,039.5 | 781.9 | 948 | 1,029.4 | |
COGS | 4,041.6 | 2,013.6 | 1,059.8 | 648.7 | 874.4 | 942.8 | |
Gross Profit | 0.223796 | (4.732849) | (20.27) | 133.2 | 73.61 | 86.59 | |
Operating Expenses & Income | |||||||
Operating Income | (780.2) | (1,092.9) | 48.03 | (110.3) | (87.63) | (106.9) | |
Total Operating Expenses | 780.4 | 1,088.2 | (68.29) | 243.5 | 1,035.6 | 734.4 | |
R&D Expenses | 133.2 | 58.84 | 29.98 | 25.9 | 17.52 | 17.8 | |
Selling General & Admin Expenses | 179.2 | 162.1 | 132 | 122 | 42.66 | 27.31 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (163.7) | (71.42) | (61.67) | (35.01) | (35.34) | (33.46) | |
Interest Income | 14.61 | 5.589568 | 3.496316 | 3.675917 | 0.57066 | 0.7609 | |
Income Tax Expense | 16.84 | 103.8 | (15.21) | (1.781452) | - | 3.015744 | |
Net Income | |||||||
Net Income | (1,292.9) | (1,197.5) | 94.89 | (110.1) | (290.1) | (268.7) | |
Supplemental | |||||||
EBIT | (1,104.8) | (1,019) | 107 | (72.47) | - | - | |
EBITDA | (1,068.4) | (988.4) | 142.8 | (44.29) | - | - | |