
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,184.8 | 10,302.5 | 17,452.4 | 12,399.6 | 8,632.6 | 19,201 | |
COGS | 13,254.7 | 10,093 | 13,839.5 | 10,118.9 | 7,890.6 | 17,864.8 | |
Gross Profit | 930.1 | 209.5 | 3,612.9 | 2,280.8 | 742 | 1,336.3 | |
Operating Expenses & Income | |||||||
Operating Income | 757.1 | 9.098 | 2,132.9 | 807.2 | (1,017) | (1,069.4) | |
Total Operating Expenses | 172.9 | 3,993.8 | 1,480 | 1,473.6 | 1,759 | 2,405.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 172.9 | 200.4 | 127.6 | 98.29 | 88.44 | 382.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (853.3) | (1,101.7) | (1,336.1) | (1,087.3) | (926.6) | (1,713.3) | |
Interest Income | 1,027.9 | 1,055.8 | 523.3 | 3,322.1 | 1,688.3 | 3,154.5 | |
Income Tax Expense | 1,394.5 | 1,121.4 | 952.3 | 618.5 | 99.99 | 1,118.9 | |
Net Income | |||||||
Net Income | 4,014.2 | 2,323.9 | 342.7 | (4,295) | (3,322.9) | (6,719.4) | |
Supplemental | |||||||
EBIT | 757.1 | 9.098 | 3,121.2 | (3.608308) | (2,331.8) | (2,494.9) | |
EBITDA | 792.8 | 40.89 | 3,187.3 | 46.79 | (2,297) | (2,415.9) | |