
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,200.2 | 1,793.8 | 248.4 | 99.7 | 121.7 | 221.4 | |
COGS | 1,955.2 | 1,908.8 | 483.3 | 300.7 | 186.7 | 487.4 | |
Gross Profit | 245 | (115) | (234.9) | (201) | (64.98) | (266) | |
Operating Expenses & Income | |||||||
Operating Income | (248.1) | (542.5) | (183.5) | (832.7) | (144.4) | (977.2) | |
Total Operating Expenses | 2,073.8 | 2,192.2 | 431.9 | 932.4 | 266.1 | 1,198.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 360.9 | 110.4 | 110.5 | 586.9 | 19.13 | 49.21 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (93.99) | (114.2) | (103.8) | (1.257) | (2.252) | (16.59) | |
Interest Income | 117.2 | 127.8 | 474.4 | 215.2 | 24.81 | 240 | |
Income Tax Expense | 117.2 | 53.4 | - | - | - | - | |
Net Income | |||||||
Net Income | (579.8) | (663.6) | (489.5) | (852.2) | (168) | (1,020.2) | |
Supplemental | |||||||
EBIT | 112.9 | - | - | - | - | - | |
EBITDA | (241.5) | (540.1) | - | - | - | - | |