

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,782.5 | 2,659.9 | 2,387.5 | 748.3 | 452.7 | 995.5 | |
COGS | 1,810 | 2,792 | 2,316.2 | 603.6 | 306 | 768.5 | |
Gross Profit | (27.53) | (132) | 71.35 | 144.7 | 146.7 | 227 | |
Operating Expenses & Income | |||||||
Operating Income | (1,839.1) | (621.6) | (482.6) | (653.6) | (346.3) | 976.5 | |
Total Operating Expenses | 2,134.2 | 643.1 | 553.9 | 798.3 | 493 | (749.5) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 143.1 | 164.1 | 160.6 | 140.5 | 128 | 241.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (254.8) | (298) | (318.5) | (63.21) | (27.16) | (141.8) | |
Interest Income | 241.4 | 296.7 | 12.01 | 76.72 | 59.2 | 116.6 | |
Income Tax Expense | (93.36) | 77.03 | 75.06 | (1.441444) | 181.6 | 154.2 | |
Net Income | |||||||
Net Income | (1,987.1) | (1,053.9) | (1,035.1) | (774.2) | (584.3) | 921.1 | |
Supplemental | |||||||
EBIT | (1,825.7) | (620.2) | (541.5) | (667.1) | (48.5) | (97.31) | |
EBITDA | (1,781) | (556.3) | (476.7) | (610.1) | (7.343) | (40.04) | |