
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,844.7 | 11,878.2 | 15,807.1 | 10,394.1 | 6,761.9 | 14,080.9 | |
COGS | 18,799.2 | 13,728.7 | 18,446.3 | 8,619.3 | 8,216.6 | 13,557.7 | |
Gross Profit | 5,045.5 | (1,850.5) | (2,639.2) | 1,774.8 | (1,454.8) | 523.2 | |
Operating Expenses & Income | |||||||
Operating Income | 992.6 | (5,521.6) | (7,924.8) | (2,276.3) | (3,261.1) | (1,030.8) | |
Total Operating Expenses | 4,052.9 | 3,671 | 5,285.6 | 4,051.1 | 3,965.4 | 1,554 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,839.5 | 1,471.5 | 1,631 | 1,211.1 | 999 | 1,509.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (303) | (113.8) | (2,852.8) | (2,752.4) | (2,706.6) | (6,183) | |
Interest Income | 2,108.3 | 3,529.3 | 277.2 | 3,746.8 | 4,381.9 | 5,460.7 | |
Income Tax Expense | 1,518.1 | (754.9) | 1,352.2 | 350.5 | 797.3 | 645 | |
Net Income | |||||||
Net Income | 2,421.4 | (8,159.1) | (18,733) | (7,597.5) | (3,271.4) | (9,563.7) | |
Supplemental | |||||||
EBIT | 992.6 | (9,331.5) | (14,774.2) | (4,556.3) | (3,261.1) | (1,285.5) | |
EBITDA | 1,265.7 | (8,992.1) | (14,423.3) | (4,253.7) | (2,951.7) | (698.5) | |