

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,892.9 | 4,118.8 | 3,508.7 | 3,317.1 | 2,170.1 | 1,971.9 | |
COGS | 3,387 | 3,770.3 | 3,886.1 | 3,287.6 | 2,493.7 | 2,431.2 | |
Gross Profit | 505.9 | 348.4 | (377.4) | 29.53 | (323.6) | (459.3) | |
Operating Expenses & Income | |||||||
Operating Income | (242.4) | (338.7) | (1,206) | (809.7) | (856.7) | (988.3) | |
Total Operating Expenses | 748.4 | 687.1 | 828.7 | 839.2 | 533 | 529 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 95 | 83 | 89 | 58 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.89) | (44.03) | (60.87) | (41.54) | (35.04) | (27.04) | |
Interest Income | 38.11 | 0.718 | 1.898 | 3.367 | 5.294 | - | |
Income Tax Expense | 3.801 | 3.799 | 3.801 | 3.813 | 4.011999 | 4.088 | |
Net Income | |||||||
Net Income | (279.7) | (415.4) | (1,374.2) | (882.2) | (1,151.7) | (1,300.4) | |
Supplemental | |||||||
EBIT | (242.4) | (338.7) | (1,206) | (809.7) | - | - | |
EBITDA | (241.7) | (336.3) | (1,201.1) | (804.9) | (856.7) | (988.3) | |