

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,298.7 | 7,434.3 | 5,278.3 | 3,980 | 4,692.6 | 5,009.1 | |
COGS | 6,201.4 | 4,947.2 | 3,928.5 | 3,029.6 | 3,311.5 | 3,501.2 | |
Gross Profit | 3,097.4 | 2,487.1 | 1,349.8 | 950.4 | 1,381.1 | 1,507.9 | |
Operating Expenses & Income | |||||||
Operating Income | 895.3 | 152.4 | (1,112.4) | (956.2) | (121.5) | 96.77 | |
Total Operating Expenses | 2,202.1 | 2,334.7 | 2,462.2 | 1,906.6 | 1,502.6 | 1,411.1 | |
R&D Expenses | 551 | 385 | 375 | 216 | 128.9 | 128 | |
Selling General & Admin Expenses | 1,650.1 | 1,948.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.59) | (38.13) | (40.62) | (31.57) | (20.54) | (16.87) | |
Interest Income | 1.899 | 0.036 | 2.304 | 1.551 | - | - | |
Income Tax Expense | (25.05) | 122.1 | 48.39 | 19.08 | 4.514 | 7.221 | |
Net Income | |||||||
Net Income | 796 | 45.34 | (1,324.3) | (1,121.5) | (253.1) | 134.7 | |
Supplemental | |||||||
EBIT | 787.5 | 205.6 | (1,235.3) | (1,070.8) | (228) | 76.76 | |
EBITDA | 1,161.1 | 740.3 | (594.1) | (661.8) | 10.06 | 295.8 | |