

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,442.6 | 1,193.9 | 2,134.2 | 481.9 | 381.1 | 717.8 | |
COGS | 1,283.3 | 1,349.7 | 1,742.9 | 375.9 | 295.4 | 569.8 | |
Gross Profit | 159.3 | (155.8) | 391.3 | 106 | 85.64 | 148 | |
Operating Expenses & Income | |||||||
Operating Income | 41.57 | (279.2) | 102.7 | (164.6) | (59.93) | (191.5) | |
Total Operating Expenses | 328.1 | 294.9 | 288.7 | 270.7 | 145.6 | 339.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 268 | 246 | 245.8 | 243.5 | 110.2 | 247.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (221.8) | (200.7) | (166.2) | (184.5) | (31.69) | (130.9) | |
Interest Income | 253.1 | 204.5 | 186.6 | 216.7 | 34.92 | 143.4 | |
Income Tax Expense | (57.38) | (107.8) | 12.25 | 96.77 | 13.9 | 111.8 | |
Net Income | |||||||
Net Income | (125.4) | (372.1) | 34.75 | (1,264.1) | (106.3) | (1,380.9) | |
Supplemental | |||||||
EBIT | 41.57 | (287.6) | 102.7 | (164.6) | (59.93) | (191.5) | |
EBITDA | 61.79 | (266.9) | 121.2 | (123.3) | (37.03) | (134.9) | |