
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,291.3 | 6,004.3 | 4,387.9 | 3,516.5 | 2,897.8 | 2,719.1 | |
COGS | 6,803.6 | 5,776.3 | 4,014.5 | 3,301.6 | 2,723.7 | 2,619.7 | |
Gross Profit | 487.7 | 228 | 373.4 | 214.9 | 174 | 99.33 | |
Operating Expenses & Income | |||||||
Operating Income | (554.8) | (804.5) | (560.1) | (452.8) | (467.3) | (567.1) | |
Total Operating Expenses | 1,042.5 | 1,032.5 | 933.5 | 667.7 | 641.3 | 666.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 57 | 68 | 61 | 39 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.917) | (2.808) | (1.067) | (14.74) | - | - | |
Interest Income | 0.408 | 3.177 | 1.921 | 0.074 | 1.347 | - | |
Income Tax Expense | 4.95 | 7.422 | 25.43 | 4.908 | (7.852) | (4.171001) | |
Net Income | |||||||
Net Income | (388.8) | (780.4) | (420.6) | (452.3) | (434.7) | (652) | |
Supplemental | |||||||
EBIT | (554.8) | (804.5) | (560.1) | (452.8) | (467.3) | (567.1) | |
EBITDA | (522) | (795.6) | (557.4) | (450.3) | (465) | (564.7) | |