| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,457.3 | 958.6 | 1,318.7 | 1,843.5 | 1,129.6 | 1,117.2 | |
COGS | 7,253.1 | 588.5 | 776.8 | 1,081.6 | 704.4 | 1,177.7 | |
Gross Profit | (2,795.8) | 370.1 | 535 | 762 | 425.2 | (60.96) | |
Operating Expenses & Income | |||||||
Operating Income | (2,861.6) | (405.5) | (595.3) | (910.6) | (1,157.3) | (834) | |
Total Operating Expenses | 65.75 | 872 | 1,130.2 | 1,672.5 | 1,582.5 | 773.9 | |
R&D Expenses | 414 | 77 | 24.2 | 27.54 | - | - | |
Selling General & Admin Expenses | - | - | 150.7 | 190.8 | 129.6 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.73) | (12.61) | (105.6) | (249) | (452.3) | (492) | |
Interest Income | 14.46 | 8.111 | 47.46 | 100 | 89.41 | 63.06 | |
Income Tax Expense | (18.68) | (9.38) | (7.793) | (9.277) | (7.297) | (6.990007) | |
Net Income | |||||||
Net Income | (3,115.5) | (432.3) | (672.7) | (1,109.8) | (1,501.9) | (1,247) | |
Supplemental | |||||||
EBIT | (2,975.1) | (428.3) | (585.7) | (783.2) | (1,084.3) | (791.8) | |
EBITDA | (2,507.4) | (333.2) | (435.9) | (575.8) | (545.1) | (278.6) | |
