
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,500.1 | 11,588.1 | 16,436.4 | 11,680.5 | 9,083.9 | 8,425.6 | |
COGS | 3,798.4 | 11,028.2 | 16,365.6 | 10,529.2 | 9,747 | 9,136.6 | |
Gross Profit | (298.3) | 559.9 | 70.8 | 1,151.3 | (663.2) | (711) | |
Operating Expenses & Income | |||||||
Operating Income | (1,120) | (1,150) | (2,139.8) | (394.3) | (663.2) | (541.9) | |
Total Operating Expenses | 821.7 | 1,709.9 | 2,210.6 | 1,545.6 | 9,571.2 | 1,267.5 | |
R&D Expenses | 541.5 | 598.4 | 749.3 | 581.9 | 631.1 | 904.6 | |
Selling General & Admin Expenses | 332.2 | 539.9 | 562.2 | 569.4 | 271.8 | 897 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (79.39) | (197.5) | (308.7) | (372.2) | (267.3) | (250.1) | |
Interest Income | 47.18 | 65.83 | 129.9 | 130.7 | 39.08 | 31.05 | |
Income Tax Expense | (165.2) | (222.1) | (266.4) | (116.1) | 47.53 | 70.87 | |
Net Income | |||||||
Net Income | (952.7) | (927) | (1,867.7) | (332.1) | (767.4) | (755.1) | |
Supplemental | |||||||
EBIT | (1,038.5) | (951.6) | (1,825.5) | (75.95) | (719.8) | - | |
EBITDA | (675.8) | (304.5) | (1,032) | 729.4 | 85.49 | - | |