
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,430.4 | 9,788.9 | 6,438.5 | 8,458.1 | 5,462 | 5,600.2 | |
COGS | 4,606.3 | 5,188.6 | 4,673.8 | 7,804.7 | 4,184 | 5,378.9 | |
Gross Profit | 5,824.1 | 4,600.3 | 1,764.8 | 653.5 | 1,278 | 221.3 | |
Operating Expenses & Income | |||||||
Operating Income | 3,912.2 | 2,582.2 | (283.3) | 248 | (1,187) | (1,746.9) | |
Total Operating Expenses | 1,911.9 | 2,018.1 | 2,048.1 | 405.5 | 2,465 | 1,968.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 357 | 379.4 | 330.2 | 298.7 | 266 | 420.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.19) | (23.29) | (24.39) | (24.75) | (19) | (38.87) | |
Interest Income | 11 | 44 | 74 | 31 | 2 | 8 | |
Income Tax Expense | 943.1 | 623.6 | (60.85) | 58.91 | (233) | (246.6) | |
Net Income | |||||||
Net Income | 2,922.5 | 1,992.9 | (166.6) | (6.849807) | (937) | (1,476.6) | |
Supplemental | |||||||
EBIT | 3,904.2 | 2,636.7 | (4.98802) | 76.81 | (1,152) | (1,682.5) | |
EBITDA | 4,483.4 | 3,231 | 534.7 | 828.9 | (608) | (1,089.4) | |