
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 736.3 | 1,020.7 | 866.2 | 1,304.9 | 2,726.3 | 2,411 | |
COGS | 779.9 | 1,003.7 | 1,046.5 | 1,377.5 | 2,291.7 | 2,897.6 | |
Gross Profit | (43.56) | 17.01 | (180.2) | (72.63) | 2,726.3 | 2,675.9 | |
Operating Expenses & Income | |||||||
Operating Income | (397.7) | (409.5) | (591.8) | (431) | 144 | 10.82 | |
Total Operating Expenses | 354.1 | 426.5 | 411.6 | 358.4 | 2,582.4 | 181.1 | |
R&D Expenses | 155.1 | 213.5 | 150 | 111 | 89.24 | 133.6 | |
Selling General & Admin Expenses | 141.6 | 152.1 | 167 | 161.7 | 75.22 | 209.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.5) | (25.4) | (31.12) | (28.26) | (19.89) | (16.95) | |
Interest Income | 3.655679 | 22.96 | 8.869326 | 1.656489 | 0.509683 | 1.1871 | |
Income Tax Expense | 5.596359 | (14.86) | (15.36) | 10.01 | (25.02) | (20.09) | |
Net Income | |||||||
Net Income | (400.1) | (388.4) | (576.9) | (436.4) | 161.7 | (53.29) | |
Supplemental | |||||||
EBIT | (369) | (377.8) | (561.2) | (398.1) | 136.7 | - | |
EBITDA | (296.3) | (288.7) | (459.4) | (295.7) | 239.2 | - | |