

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,434.3 | 5,278.3 | 3,980 | 4,692.6 | 5,216.9 | 5,216.9 | |
COGS | 4,947.2 | 3,928.5 | 3,029.6 | 3,311.5 | 3,633 | 3,633 | |
Gross Profit | 2,487.1 | 1,349.8 | 950.4 | 1,381.1 | 1,583.9 | 1,583.9 | |
Operating Expenses & Income | |||||||
Operating Income | 152.4 | (1,112.4) | (956.2) | (121.5) | 201.3 | 201.3 | |
Total Operating Expenses | 2,334.7 | 2,462.2 | 1,906.6 | 1,502.6 | 1,382.6 | 1,382.6 | |
R&D Expenses | 385 | 375 | 216 | 128.9 | - | - | |
Selling General & Admin Expenses | 1,948.7 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.13) | (40.62) | (31.57) | (20.54) | (16.79) | (16.79) | |
Interest Income | 0.036 | 2.304 | 1.551 | - | 5.508 | - | |
Income Tax Expense | 122.1 | 48.39 | 19.08 | 4.514 | (140.4) | (140.4) | |
Net Income | |||||||
Net Income | 45.34 | (1,324.3) | (1,121.5) | (253.1) | 394.9 | 394.9 | |
Supplemental | |||||||
EBIT | 205.6 | (1,235.3) | (1,070.8) | (228) | 201.3 | 204.2 | |
EBITDA | 740.3 | (594.1) | (661.8) | 10.06 | 409 | 411.9 | |