

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,309.5 | 1,926.6 | 1,187.3 | 259.1 | 606.5 | 560.2 | |
COGS | 2,759.2 | 1,505 | 1,043.6 | 554.3 | 578.3 | 423.3 | |
Gross Profit | 550.3 | 421.6 | 143.7 | (295.2) | 28.23 | 136.8 | |
Operating Expenses & Income | |||||||
Operating Income | 212.6 | 66.98 | (255.3) | (666.8) | (299.6) | (327.6) | |
Total Operating Expenses | 337.7 | 354.6 | 399 | 371.6 | 327.9 | 464.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 56 | 61 | 78 | 78 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.8) | (20.61) | (15.37) | (13.77) | (12.6) | (11.77) | |
Interest Income | 1.736 | 0.325 | 0.228 | 0.198 | 0.443 | - | |
Income Tax Expense | 23.61 | 6.337 | 8.813 | 1.28 | 1.482 | 10.67 | |
Net Income | |||||||
Net Income | 35.05 | (452.9) | (488.1) | (742.6) | (315.7) | (333) | |
Supplemental | |||||||
EBIT | 212.6 | 66.98 | (255.3) | (666.8) | (299.6) | (327.6) | |
EBITDA | 323.2 | 239.7 | (85.3) | (518.6) | (208.6) | (276.8) | |