
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 802.7 | 468.8 | 431.6 | 738.6 | 307.4 | 770.8 | |
COGS | 653.8 | 381.3 | 421 | 783.5 | 223.5 | 621.9 | |
Gross Profit | 148.8 | 87.51 | 10.65 | (44.93) | 83.87 | 148.9 | |
Operating Expenses & Income | |||||||
Operating Income | 18.05 | (52.83) | (122.6) | (239.2) | (277.3) | (247.2) | |
Total Operating Expenses | 784.6 | 521.6 | 554.3 | 977.8 | 584.7 | 1,017.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 83.81 | 84.6 | 36.26 | 112.7 | 272.1 | 282.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.337202) | (6.353147) | (6.517796) | (6.035106) | (5.687401) | (5.245366) | |
Interest Income | 28.82 | 19.2 | 13.69 | 5.077317 | 1.695988 | 1.708507 | |
Income Tax Expense | (4.089145) | 2.263074 | - | - | - | - | |
Net Income | |||||||
Net Income | 66.33 | 20.8 | (185.9) | (393.1) | (1,097.9) | (1,036.6) | |
Supplemental | |||||||
EBIT | 10.27 | (75.56) | - | - | - | - | |
EBITDA | 118.9 | 74.64 | - | - | - | - | |