
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,785.4 | 5,504.3 | 1,617.5 | 1,203 | 385.8 | 1,486.7 | |
COGS | 6,754.2 | 5,234.1 | 2,142.6 | 1,425.9 | 775.9 | 2,050.1 | |
Gross Profit | 31.2 | 270.3 | (525.1) | (222.9) | (390) | (563.5) | |
Operating Expenses & Income | |||||||
Operating Income | (183.1) | 348.8 | (875.9) | (758.1) | (1,717.5) | (2,023.6) | |
Total Operating Expenses | 214.3 | 5,474.5 | 171.6 | 535.3 | 1,327.5 | 1,460.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 122.1 | 240.6 | 119 | 54.41 | 35.94 | 69.08 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (97.69) | (125) | (185.9) | (133.8) | (272.4) | (569.6) | |
Interest Income | 30.24 | 125 | 185.9 | 0.884 | 272.4 | 320.2 | |
Income Tax Expense | (20.25) | 3.541 | (150.5) | (64.14) | (32.08) | (66.69) | |
Net Income | |||||||
Net Income | (790.6) | 334.6 | (911.3) | (601.3) | (1,475.8) | (2,109) | |
Supplemental | |||||||
EBIT | (253.6) | 348.8 | (875.9) | (758.1) | (2,048.2) | (2,730.3) | |
EBITDA | (193.9) | 145.2 | (854.8) | (751.7) | (2,045.8) | (2,725.3) | |