
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,655.7 | 2,671.6 | 2,144.8 | 1,584.4 | 973.6 | 1,103.7 | |
COGS | 2,343.3 | 2,355.9 | 1,925.1 | 1,496 | 871.2 | 882.2 | |
Gross Profit | 312.3 | 315.6 | 219.7 | 88.4 | 102.3 | 221.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2.512 | 13.2 | (98.87) | (305.5) | (520.3) | (592.9) | |
Total Operating Expenses | 309.8 | 302.4 | 318.6 | 393.9 | 622.6 | 814.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 309.8 | 302.4 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.409) | (1.999) | (2.803) | (1.588) | (0.101) | (0.141) | |
Interest Income | 3.341 | 3.512 | 0.677 | 0.638 | 3.039 | - | |
Income Tax Expense | 4.986 | 4.773 | 0.95 | 0.95 | (3.498) | (21.27) | |
Net Income | |||||||
Net Income | 74.62 | (100.6) | (102.4) | (388.6) | (763.1) | (946.7) | |
Supplemental | |||||||
EBIT | 80.02 | (95.86) | (101.5) | (387.6) | (766.5) | (967.8) | |
EBITDA | 85.04 | (91.66) | (94.22) | (371.2) | (757.9) | (953.6) | |