| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,094.3 | 11,468.8 | 15,751.5 | 6,720.9 | 6,060.5 | 6,086.6 | |
COGS | 17,559.3 | 9,112 | 11,438.7 | 4,967.8 | 4,076.1 | 4,080.5 | |
Gross Profit | 4,535 | 2,356.8 | 4,312.7 | 1,753.1 | 1,984.4 | 2,006.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,173 | 589.3 | 369.2 | (3,002.9) | 207.4 | 1,392 | |
Total Operating Expenses | 2,742.6 | 1,901 | 3,943.5 | 4,756 | 1,777 | 606.4 | |
R&D Expenses | - | - | - | 12.35 | 13.45 | 11.91 | |
Selling General & Admin Expenses | 209.7 | 137.7 | 209.9 | 149.5 | 154.9 | 1,304.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (689) | (798.1) | (907.6) | (959) | (921) | (1,054.7) | |
Interest Income | 138.1 | 737.5 | 80.27 | 706.2 | 26.22 | 24.06 | |
Income Tax Expense | 466.1 | 189.4 | 462.2 | 252.2 | 304 | 220.4 | |
Net Income | |||||||
Net Income | 99.16 | (1,459.4) | 68.06 | (2,656.9) | (2,988.1) | (2,282.9) | |
Supplemental | |||||||
EBIT | 1,263.6 | (471.9) | 1,306.4 | (2,003.1) | (1,999.7) | - | |
EBITDA | 1,424 | (294.5) | 1,506.2 | (1,816.5) | (1,810.4) | (1,103.8) | |
