
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,015.2 | 3,875.7 | 4,022.5 | 3,486.7 | 3,457 |
COGS | 2,911.7 | 3,268.1 | 3,848.3 | 3,291.6 | 3,425.4 |
Gross Profit | 1,103.6 | 607.6 | 174.1 | 195 | 31.64 |
Operating Expenses & Income | |||||
Operating Income | 379.1 | (95.84) | (516.4) | (401.9) | (586.3) |
Total Operating Expenses | 3,636.1 | 3,971.5 | 4,538.9 | 3,888.6 | 4,043.3 |
R&D Expenses | 163.3 | 162.8 | 171.2 | 115 | 121.8 |
Selling General & Admin Expenses | 517 | 124 | 121 | 96.71 | 92.55 |
Earnings from Continuing Operations | |||||
Interest Expense | (135) | (178.2) | (185.2) | (198.9) | (190.7) |
Interest Income | 15.91 | 12.35 | 16.41 | 5.38434 | 6.453898 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 160.7 | (499.1) | (750.5) | (804.2) | (1,231.5) |
Supplemental | |||||
EBIT | - | (362) | (701.9) | (681.1) | (1,149.6) |
EBITDA | - | (256.1) | (592.3) | (566.9) | (1,040.9) |