
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,105.3 | 5,306.8 | 4,871.9 | 2,591.4 | 1,161.3 | 1,106 | |
COGS | 2,655.1 | 4,980.4 | 4,911.3 | 2,723 | 1,593.3 | 1,530.7 | |
Gross Profit | 450.1 | 326.5 | (39.39) | (131.6) | (432) | (424.8) | |
Operating Expenses & Income | |||||||
Operating Income | 276.6 | 33.09 | (308.2) | (507.9) | (432) | (412.6) | |
Total Operating Expenses | 173.6 | 293.4 | 268.8 | 376.3 | 1,593.3 | 244.1 | |
R&D Expenses | 131 | 154.3 | 139.3 | 118 | 69.81 | 113.3 | |
Selling General & Admin Expenses | 29.32 | 37.63 | 54.07 | 70.58 | 25.39 | 113 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.79) | (83.73) | (92.75) | (68.21) | (44.83) | (62.5) | |
Interest Income | 9.810173 | 3.712301 | 3.469209 | 5.45821 | 1.79948 | 1.947037 | |
Income Tax Expense | 24.04 | (17.48) | (80.73) | 27.19 | 42.38 | 34.21 | |
Net Income | |||||||
Net Income | 252.2 | 50.09 | (228.6) | (558.4) | (480.8) | (461.5) | |
Supplemental | |||||||
EBIT | 300 | 116.3 | (216.6) | (463) | (438.5) | - | |
EBITDA | 325.1 | 162.4 | (142.9) | (374.5) | (349.9) | - | |