
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,403.5 | 1,267.6 | 1,612.4 | 1,470.2 | 9,932.6 | 8,123.6 |
COGS | 5,579.6 | 1,098 | 1,349.8 | 1,191.3 | 7,751.2 | 6,305.9 |
Gross Profit | 823.9 | 169.6 | 262.6 | 278.9 | 2,181.4 | 1,817.7 |
Operating Expenses & Income | ||||||
Operating Income | 100.6 | 31.69 | 104.9 | 166.4 | 1,320.2 | 1,093.5 |
Total Operating Expenses | 6,302.9 | 1,235.9 | 1,507.4 | 1,303.8 | 8,612.4 | 7,030.1 |
R&D Expenses | 78.4 | 12.67 | 14.22 | 11.88 | 83.1 | 70.3 |
Selling General & Admin Expenses | 644.9 | 116.7 | 139.3 | 108 | 705.3 | 595.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (157.3) | (26.24) | (25.18) | (15.77) | (81.4) | (57.79) |
Interest Income | 14 | 19.67 | 11.19 | 6.765834 | 7.5 | 25.55 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 13.3 | (20.28) | 11.58 | 136.4 | 963.9 | 862.5 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |