
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 216.7 | 1,004.6 | 348.3 | 285.2 | 76.92 | 139.2 | |
COGS | 197.7 | 897.7 | 349.1 | 274.7 | 383.3 | 442.6 | |
Gross Profit | 18.97 | 106.8 | (0.81) | 10.52 | (306.3) | (303.4) | |
Operating Expenses & Income | |||||||
Operating Income | (52.48) | 70.79 | (186.6) | (37.02) | (807.3) | (843.8) | |
Total Operating Expenses | 71.45 | 36.06 | 185.8 | 47.54 | 884.2 | 923.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 21.22 | 12.88 | 8.627 | 40.57 | 38.78 | 73.69 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (122.6) | (48.08) | (43.47) | (36.76) | (449.7) | (490.1) | |
Interest Income | 2.702 | 0.258 | 43.47 | 21.77 | 66.24 | 106.6 | |
Income Tax Expense | (5.139) | 8.947 | 1.998 | 7.625 | - | 4.061 | |
Net Income | |||||||
Net Income | (142.5) | (517.8) | (428.3) | (118.6) | (830) | (976.1) | |
Supplemental | |||||||
EBIT | (57.08) | 45.69 | (181.2) | (37.6) | - | - | |
EBITDA | (37.34) | 48.36 | (180.2) | (36.8) | - | - | |