
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,138.4 | 1,729.1 | 2,287.4 | 2,314.8 | 2,064.8 | 2,213.4 | |
COGS | 2,411.2 | 986.5 | 1,098.9 | 1,181.4 | 1,057.4 | 1,160.6 | |
Gross Profit | 1,727.2 | 742.6 | 1,188.5 | 1,133.3 | 1,007.4 | 1,052.8 | |
Operating Expenses & Income | |||||||
Operating Income | 3.51 | (519.8) | 56.65 | (112.4) | (140.6) | (18.16) | |
Total Operating Expenses | 1,723.6 | 1,262.5 | 1,132 | 1,245.8 | 1,147.9 | 1,070.9 | |
R&D Expenses | 114.9 | 143.9 | 118 | - | - | - | |
Selling General & Admin Expenses | 226 | 139 | 115 | 120 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.445) | (0.218) | - | (0.811) | (2.483) | (3.057999) | |
Interest Income | 1.014 | 24.44 | 1.404 | 2.089 | 1.005 | - | |
Income Tax Expense | 108.3 | 23.91 | 28.45 | 31.18 | 8.085 | 1.362 | |
Net Income | |||||||
Net Income | 7.176 | (425.2) | 90.35 | (162.6) | (731.2) | (286.9) | |
Supplemental | |||||||
EBIT | 128.9 | (380.4) | 130.8 | (109.5) | (717.4) | (446.6) | |
EBITDA | 197.3 | (245.9) | 208.6 | 13.75 | (643.8) | (385.2) | |