
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,421 | 6,018 | 4,885 | 5,629.1 | 6,961.6 | 10,555.8 | |
COGS | 5,310.5 | 4,936.1 | 4,007 | 4,634.6 | 6,222.9 | 7,042.3 | |
Gross Profit | 1,110.5 | 1,081.9 | 878 | 994.5 | 738.7 | 519.5 | |
Operating Expenses & Income | |||||||
Operating Income | (493) | (589.4) | (314.9) | (154.8) | (29.3) | (261.8) | |
Total Operating Expenses | 1,603.5 | 1,671.3 | 1,192.9 | 1,149.3 | 768 | 1,722.3 | |
R&D Expenses | 365.3 | 360.3 | 184.5 | 188.8 | 366.3 | 360.5 | |
Selling General & Admin Expenses | 288.5 | 208.1 | 125.7 | 165.2 | 305.5 | 257.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.4) | (3.6) | (10.8) | (6.4) | (9) | (156) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (2.5) | (0.9) | (0.4) | (0.5) | (1.1) | 398 | |
Net Income | |||||||
Net Income | (494.1) | (601.5) | (321.3) | (154.4) | (58.5) | (740.2) | |
Supplemental | |||||||
EBIT | (492.9) | (586.6) | (306.4) | (148) | (50.8) | (424.1) | |
EBITDA | (428.5) | (500.3) | (216.4) | (65.6) | 61.9 | (53.6) | |