
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,597.2 | 5,527.6 | 4,505.2 | 3,417.6 | 1,657.2 | 1,173.9 | |
COGS | 4,298.3 | 4,808.3 | 4,755.8 | 3,798.4 | 1,702 | 1,155.1 | |
Gross Profit | 299 | 719.3 | (250.5) | (380.8) | (44.85) | 18.82 | |
Operating Expenses & Income | |||||||
Operating Income | (440.8) | (1,482.8) | (1,603.2) | (1,381.5) | (530.8) | (298) | |
Total Operating Expenses | 739.7 | 2,202.1 | 1,352.6 | 1,000.6 | 485.9 | 501.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 143.4 | 181.6 | 237.4 | 247.9 | 49.8 | 140.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (317) | (402.1) | (478.2) | (560) | (249.9) | (125.3) | |
Interest Income | 0.978088 | 2.211796 | 3.41902 | 2.70475 | 3.919269 | 2.234178 | |
Income Tax Expense | (82.61) | (153.9) | (253.4) | (294.4) | (70.12) | (35.17) | |
Net Income | |||||||
Net Income | (288.7) | (1,109.8) | (1,151.6) | (924.4) | (427.3) | (254.2) | |
Supplemental | |||||||
EBIT | (97.95) | (1,074) | (1,142.2) | (809.3) | (300.1) | - | |
EBITDA | 207.5 | (730.2) | (731.6) | (450.4) | (82.13) | - | |