
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,841.2 | 17,975.4 | 10,729 | 5,539.1 | 9,340.1 | 10,942.4 | |
COGS | 5,700.1 | 15,515.4 | 10,397.6 | 5,492.2 | 9,253.5 | 10,604.8 | |
Gross Profit | 1,141 | 2,460 | 331.4 | 46.89 | 86.57 | 337.5 | |
Operating Expenses & Income | |||||||
Operating Income | 775.4 | 1,646.7 | (218.3) | (452.7) | 86.57 | 351.3 | |
Total Operating Expenses | 365.7 | 813.3 | 549.7 | 499.6 | 9,253.5 | 2,707.3 | |
R&D Expenses | 286.5 | 660.5 | 376.6 | 232.6 | 267.7 | 429.2 | |
Selling General & Admin Expenses | 63.58 | 106.6 | 102.2 | 107.6 | 33.94 | 157.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.65) | (34.9) | (86.3) | (146.5) | (138.6) | (139.7) | |
Interest Income | 14.9 | 15.45 | 25.43 | 40.69 | 25.19 | 8.659186 | |
Income Tax Expense | 77.41 | 161.9 | (75.6) | 33.71 | (122.5) | (122.9) | |
Net Income | |||||||
Net Income | 700.6 | 1,489.5 | (124.5) | (507.6) | 228 | 373.2 | |
Supplemental | |||||||
EBIT | 790.7 | 1,686.3 | (113.8) | (327.3) | 105.5 | - | |
EBITDA | 922.3 | 1,867.6 | 150 | 32.2 | 465.1 | - | |