

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,946.8 | 6,442.6 | 5,679.6 | 5,606.6 | 5,195.5 | 6,048.7 | |
COGS | 4,260.3 | 4,223.5 | 5,159 | 4,996.8 | 4,307.5 | 4,784.3 | |
Gross Profit | 1,686.6 | 2,219.1 | 245 | 609.8 | 888.1 | 1,264.8 | |
Operating Expenses & Income | |||||||
Operating Income | (915.6) | (1,389.5) | (2,378.7) | (159.7) | 66.89 | 116.5 | |
Total Operating Expenses | 2,602.2 | 3,608.6 | 2,899.3 | 769.6 | 821.2 | 1,154.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 120 | 165 | 120 | 60 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.56) | (7.196) | (1.637) | (4.067) | (1.116) | (0.049) | |
Interest Income | 13.84 | 6.043 | 9.109 | 21.6 | 10.76 | - | |
Income Tax Expense | 23.29 | 47.54 | 19.88 | 8.017 | 13.14 | 96.25 | |
Net Income | |||||||
Net Income | (799.9) | (6,244.9) | (3,889.5) | (359.9) | 166.8 | (548.7) | |
Supplemental | |||||||
EBIT | (930.5) | (6,278.5) | (4,107.2) | (364.5) | 181.1 | (305.7) | |
EBITDA | (680.7) | (5,878.4) | (4,093.2) | (355.2) | 185.1 | (274.8) | |