
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,514.9 | 13,935.6 | 6,875.7 | 1,961.1 | 1,428.5 | 1,339.8 | |
COGS | 4,703.6 | 12,047.6 | 6,516.9 | 2,406.5 | 1,884 | 1,772.5 | |
Gross Profit | 811.3 | 1,887.9 | 358.9 | (445.4) | (455.5) | (432.7) | |
Operating Expenses & Income | |||||||
Operating Income | 462.1 | 1,446.1 | 113.6 | (626.8) | (455.5) | (426) | |
Total Operating Expenses | 349.1 | 441.9 | 245.2 | 181.5 | 1,884 | 213.8 | |
R&D Expenses | 149.4 | 251 | 82.57 | 90.14 | 94.25 | 155.4 | |
Selling General & Admin Expenses | 63.92 | 68.14 | 82.27 | 67.84 | 15.49 | 105.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.86) | (107.7) | (98.74) | (70.02) | (55.96) | (54.61) | |
Interest Income | 6.990237 | 10.71 | 25.83 | 37.22 | 17.51 | 9.907906 | |
Income Tax Expense | 51.25 | 185.1 | 5.862158 | (102.4) | (22.49) | (5.684119) | |
Net Income | |||||||
Net Income | 412.6 | 1,272.2 | 102.7 | (527.7) | (432.4) | (430.3) | |
Supplemental | |||||||
EBIT | 548.7 | 1,565 | 207.3 | (560.1) | (454.9) | - | |
EBITDA | 664.9 | 1,700.6 | 399.3 | (337.3) | (232.1) | - | |