
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,324.5 | 3,997.7 | 3,264.7 | 2,067.5 | 2,356.5 | 4,424.1 | |
COGS | 3,468.1 | 3,419.5 | 2,958.4 | 1,926.6 | 2,184 | 4,110.5 | |
Gross Profit | 856.4 | 578.1 | 306.3 | 141 | 172.6 | 313.5 | |
Operating Expenses & Income | |||||||
Operating Income | 213.9 | 36.42 | (550.5) | (666.6) | (28.1) | (625.9) | |
Total Operating Expenses | 642.6 | 3,887.8 | 856.8 | 807.5 | 200.7 | 944.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 81.71 | 511.1 | 105.9 | 70.79 | 205 | 88.55 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (72.65) | (61.91) | (81.39) | (65.23) | (39.49) | (104.7) | |
Interest Income | 3.776 | 96.27 | 0.929 | 65.23 | 0.132 | 86.3 | |
Income Tax Expense | (21.89) | (6.229) | (19.57) | (14.48) | 5.737 | (7.041) | |
Net Income | |||||||
Net Income | 34.05 | (53.13) | (613.4) | (718.2) | (91.71) | (809.9) | |
Supplemental | |||||||
EBIT | 213.9 | 36.42 | (550.5) | (666.6) | (28.1) | (188) | |
EBITDA | 315.4 | 150.5 | (473.7) | (614.4) | 7.247 | (100.4) | |