| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,399.2 | 2,357.6 | 1,911.3 | 1,897 | 1,745.6 | 2,435.9 | |
COGS | 6,000.3 | 2,229.3 | 1,552 | 2,508.9 | 2,315.9 | 3,352.2 | |
Gross Profit | (601.1) | 128.3 | 359.3 | (611.9) | (570.3) | (916.3) | |
Operating Expenses & Income | |||||||
Operating Income | (2,654.2) | (1,825.3) | (898.9) | (2,518.8) | (854.8) | (2,820.6) | |
Total Operating Expenses | 2,053.1 | 2,281.2 | 1,258.2 | 1,906.8 | 284.5 | 1,904.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 436.5 | 282.7 | 231.1 | 190.6 | 193.4 | 387 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,086.2) | (1,295.8) | (1,531.7) | (2,770.8) | (2,444) | (5,218.6) | |
Interest Income | 656.3 | 842.1 | 1,411.1 | 2,428 | 2,035.9 | 3,809.2 | |
Income Tax Expense | (64.06) | 31.16 | 573.5 | 499.3 | 792.5 | 947.3 | |
Net Income | |||||||
Net Income | (3,672.7) | (3,163.6) | (2,715) | (5,249.2) | (3,585.1) | (8,365.6) | |
Supplemental | |||||||
EBIT | (2,707.8) | (1,990.1) | (791.6) | (1,009.9) | (536.8) | (1,188.6) | |
EBITDA | (2,577) | (1,856.3) | (733) | (983.8) | (510.8) | (1,130.2) | |
