
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,343.6 | 2,440.8 | 2,377.7 | 2,034.3 | 3,058.1 | 2,873.4 | |
COGS | 1,336.7 | 2,342.5 | 2,792.4 | 2,910.4 | 4,142 | 2,900.2 | |
Gross Profit | 11.06 | 119.4 | (414.7) | (876.2) | (1,083.9) | (26.83) | |
Operating Expenses & Income | |||||||
Operating Income | (960.6) | (914) | (1,528) | (1,813.3) | (1,986.5) | (2,009.3) | |
Total Operating Expenses | 971.7 | 1,033.4 | 1,113.3 | 937.1 | 902.6 | 1,525.6 | |
R&D Expenses | 234 | 171 | 158.4 | 38.35 | 77.64 | 77.64 | |
Selling General & Admin Expenses | 714.7 | 864.6 | 954.9 | 890.7 | 404.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.2) | (77.48) | (213.3) | (335.4) | (375.2) | (128.2) | |
Interest Income | 1.396 | 8.551 | 69.42 | 21.09 | 7.64 | - | |
Income Tax Expense | (3.076) | 29.76 | (8.029999) | (9.166) | (3.692) | 62.54 | |
Net Income | |||||||
Net Income | (1,007.5) | (479) | (1,173.3) | (2,049.9) | (2,357.2) | (2,158.2) | |
Supplemental | |||||||
EBIT | (927.7) | (370.3) | (1,528) | (1,723.7) | (1,985.7) | (936.7) | |
EBITDA | (716.1) | (229.5) | (1,413) | (1,667.9) | (1,933) | (922.5) | |