| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,060.8 | 8,180.1 | 7,047.5 | 7,785.2 | 9,558.6 | 11,006.4 | |
COGS | 8,709.5 | 7,750.6 | 6,197.3 | 6,444.3 | 8,055.2 | 9,349.6 | |
Gross Profit | 351.3 | 429.5 | 850.2 | 1,340.9 | 1,503.4 | 1,656.9 | |
Operating Expenses & Income | |||||||
Operating Income | (1,724.5) | (2,228.4) | (1,354.5) | (825.7) | (527.4) | (109.4) | |
Total Operating Expenses | 2,075.7 | 2,657.9 | 2,204.7 | 2,166.6 | 2,030.8 | 1,766.2 | |
R&D Expenses | 1,043.8 | 971.2 | 784.8 | 846 | 810.3 | 772.5 | |
Selling General & Admin Expenses | 487.6 | 1,150.5 | 803.2 | 797.3 | 1,054.3 | 727.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51.37) | (140.2) | (146) | (233) | (484.5) | (607.5) | |
Interest Income | 71.94 | 80.74 | 78.41 | 27.01 | 80.86 | 96.42 | |
Income Tax Expense | 15.74 | 24.47 | 17.96 | (1.524) | (4.203) | 5.754401 | |
Net Income | |||||||
Net Income | (1,588.7) | (2,658.2) | (2,176.3) | (1,966.7) | (936.3) | (601.5) | |
Supplemental | |||||||
EBIT | (1,524) | (2,526.1) | (2,019.7) | (1,750.9) | (449.8) | 60.71 | |
EBITDA | (668.4) | (1,368.7) | (1,079.2) | (487.8) | 2,030.5 | 3,422.3 | |
