

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,167.1 | 20,913.2 | 26,150.2 | 10,896.7 | 14,927.6 | 30,442.9 | |
COGS | 11,076.4 | 20,491.8 | 26,287.1 | 11,096 | 15,016.4 | 30,778.5 | |
Gross Profit | 90.66 | 421.5 | (136.9) | (199.3) | (88.8) | (335.6) | |
Operating Expenses & Income | |||||||
Operating Income | (19.19) | 290.6 | (299.2) | (308.4) | (177) | (509.5) | |
Total Operating Expenses | 109.8 | 130.9 | 108.3 | 109.1 | 88.2 | 173.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 109.8 | 130.9 | 108.3 | 109.1 | 88.2 | 135.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.93) | (27.79) | (54.6) | (32.9) | (4.2) | (20) | |
Interest Income | 13.93 | 1.593 | 25.7 | 5.2 | 4.2 | 6.1 | |
Income Tax Expense | 14.23 | 14.8 | (9.1) | 1.2 | (6.4) | (7.899999) | |
Net Income | |||||||
Net Income | 329.4 | 285.9 | (150.5) | (87.4) | (149.3) | (262.7) | |
Supplemental | |||||||
EBIT | 357.6 | 290.6 | (105) | (308.4) | (177) | (509.5) | |
EBITDA | 395.1 | 423.2 | 72.8 | (135.1) | (103.2) | (265.3) | |