

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,213.7 | 8,504.3 | 5,499.9 | 2,030.9 | 1,391.3 | 1,547.1 | |
COGS | 11,759.9 | 7,629 | 4,951.6 | 1,799.7 | 1,316.1 | 1,412.8 | |
Gross Profit | 1,453.8 | 875.4 | 548.3 | 231.2 | 75.21 | 134.4 | |
Operating Expenses & Income | |||||||
Operating Income | 271.7 | (659.1) | (706.6) | (566.2) | (366) | (239.3) | |
Total Operating Expenses | 1,182.1 | 1,534.4 | 1,254.9 | 797.4 | 1,757.4 | 1,786.4 | |
R&D Expenses | 317.8 | 264.6 | 179.2 | 73.78 | 32.25 | 27.79 | |
Selling General & Admin Expenses | 192.9 | 178.7 | 135.4 | 113 | 88.59 | 555.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.37) | (103.9) | (55.43) | (68.15) | (72.38) | (73.76) | |
Interest Income | 4.867156 | 3.684828 | 2.519436 | 1.49256 | 2.569326 | 2.86197 | |
Income Tax Expense | 38.59 | (11.33) | (70.02) | (2.020732) | - | - | |
Net Income | |||||||
Net Income | 229 | (646.5) | (684.2) | (546.6) | (653.1) | (562.2) | |
Supplemental | |||||||
EBIT | 348.2 | (569.3) | (712.6) | (521.4) | (624.4) | (580.7) | |
EBITDA | 359.4 | (555.7) | (699.8) | (516.4) | (591.6) | (580.7) | |