

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,621.9 | 1,617 | 962.8 | 1,613.4 | 26.55 | 66.45 | |
COGS | 1,310.6 | 1,051.3 | 1,853.1 | 1,174.6 | 1.87 | - | |
Gross Profit | 311.3 | 565.7 | (890.3) | 438.8 | 24.68 | 38.72 | |
Operating Expenses & Income | |||||||
Operating Income | (134.7) | 199.6 | (1,265.5) | (1,133.7) | (489.7) | (419.7) | |
Total Operating Expenses | 446 | 366 | 375.3 | 1,572.6 | 514.3 | 458.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 45 | 51 | 73 | 93 | 87.08 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.538) | (2.517) | (2.678) | (25.22) | (2.928) | - | |
Interest Income | 5.999 | 0.807 | 0.619 | 0.367 | 34.24 | - | |
Income Tax Expense | 11.6 | (9.864) | 75.5 | 65.41 | 1.954 | 25.64 | |
Net Income | |||||||
Net Income | (362.7) | 619 | (2,742.9) | (1,960.2) | (1,366.5) | (659.8) | |
Supplemental | |||||||
EBIT | (134.7) | 199.6 | (1,265.5) | (1,133.7) | (489.7) | - | |
EBITDA | (39.63) | 442 | (931.3) | (927.9) | (489.4) | (419.5) | |