
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,665.2 | 3,360.2 | 3,053.1 | 2,711.6 | 965.9 | 843.9 | |
COGS | 3,768 | 3,107.3 | 3,461.1 | 2,193 | 1,099.1 | 950.5 | |
Gross Profit | 897.2 | 252.9 | (408) | 518.6 | (133.2) | (106.6) | |
Operating Expenses & Income | |||||||
Operating Income | 439.2 | 511.6 | 27.32 | (443.2) | (437.8) | (607) | |
Total Operating Expenses | 390.6 | 207.1 | (435.3) | 961.8 | 1,403.7 | 637.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 44.24 | 28.06 | 15.6 | 30.66 | 127.6 | 40.79 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (184.4) | (712.5) | (585.1) | (588.7) | (533.3) | (418.2) | |
Interest Income | 6.374352 | 1.31629 | 0.933701 | 0.48628 | 2.31071 | 1.487243 | |
Income Tax Expense | 201.1 | 22.56 | 26.87 | 13.51 | - | 1.237683 | |
Net Income | |||||||
Net Income | (1,751.6) | (272.1) | 37.77 | (210.3) | (1,362.7) | (1,175.9) | |
Supplemental | |||||||
EBIT | (1,366.1) | 567.3 | 590.4 | 363.1 | - | - | |
EBITDA | (1,288.1) | 634.5 | 654 | 443.3 | - | - | |