
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27,071.2 | 23,608 | 21,477.1 | 9,130 | 6,751.3 | 12,551.6 | |
COGS | 23,400.6 | 25,800.8 | 25,658.1 | 15,178 | 13,402.8 | 22,257.5 | |
Gross Profit | 3,670.7 | (2,192.8) | (4,181) | (6,048) | (6,651.5) | (9,705.9) | |
Operating Expenses & Income | |||||||
Operating Income | 2,144.5 | (3,769.9) | (878.9) | (7,043.2) | (7,274.5) | (14,045.7) | |
Total Operating Expenses | 1,526.1 | 1,577.1 | 1,246.7 | 995.3 | 623 | 4,339.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 834.4 | 998.5 | 861.3 | 796.9 | 420 | 1,557 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (276.1) | (595.5) | (3,862.3) | (3,725.2) | (3,004.8) | (6,428.5) | |
Interest Income | 12.5 | 1,609.1 | 67.07 | 3,649.1 | 3,657.8 | 5,419.7 | |
Income Tax Expense | 1,879.5 | 98.61 | 78.08 | 107.7 | (358.8) | (244.7) | |
Net Income | |||||||
Net Income | 862.1 | (10,608.7) | (10,520.6) | (11,244.8) | 24,930.5 | 14,813.5 | |
Supplemental | |||||||
EBIT | 2,144.5 | (11,022.1) | (10,369) | (7,043.2) | (7,274.5) | (15,576.9) | |
EBITDA | 2,213.6 | (10,971.6) | (10,310.7) | (6,988.4) | (7,211.6) | (15,447.3) | |