
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,855.7 | 8,577.3 | 9,941.9 | 12,294.8 | 13,504.7 | 25,352.4 | |
COGS | 4,597.6 | 6,345.5 | 6,969.2 | 8,965.4 | 10,611.7 | 19,804.8 | |
Gross Profit | 1,258.1 | 2,231.8 | 2,972.7 | 3,329.2 | 2,893 | 5,547.6 | |
Operating Expenses & Income | |||||||
Operating Income | (1,079.4) | (2,294.6) | (1,656.9) | (341.3) | 81.93 | (63.31) | |
Total Operating Expenses | 2,343.5 | 4,526.5 | 4,629.6 | 3,670.7 | 2,811.1 | 5,610.9 | |
R&D Expenses | 277 | 455.6 | 480.1 | - | 429.6 | - | |
Selling General & Admin Expenses | 300 | 434.9 | 1,744.2 | 393.2 | 345.3 | 1,452.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (127.4) | (243.8) | (359) | (316.9) | (370.9) | (570) | |
Interest Income | 7.3 | 45.2 | 126.7 | 96 | 98.9 | - | |
Income Tax Expense | 138.2 | 141.2 | 142.1 | 339.3 | 221.5 | 342.4 | |
Net Income | |||||||
Net Income | (1,124.3) | (3,008.4) | (2,297.5) | (882.4) | (752) | (1,378.4) | |
Supplemental | |||||||
EBIT | (1,658.5) | (1,437) | (707.4) | (225.5) | 81.93 | (53.41) | |
EBITDA | (1,307.7) | (960.8) | (232.4) | 239.9 | 539.1 | 748 | |