

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,574.3 | 7,129.1 | 6,274.9 | 4,454.1 | 4,351.9 | 4,451.6 | |
COGS | 7,707.1 | 7,967.7 | 6,196.2 | 3,795.5 | 3,436.3 | 3,461.5 | |
Gross Profit | (1,132.8) | (838.6) | 78.7 | 658.7 | 915.6 | 990 | |
Operating Expenses & Income | |||||||
Operating Income | (2,169.2) | (2,360.1) | 2,071.8 | 49.04 | 664.9 | 562.5 | |
Total Operating Expenses | 1,036.4 | 1,521.5 | (1,993.1) | 609.6 | 3,687 | 2,417 | |
R&D Expenses | - | 0.0981 | - | 0.0182 | - | 0.371012 | |
Selling General & Admin Expenses | 212.7 | 218.9 | 206.4 | 187.5 | 28.99 | 35.03 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (754.8) | (809) | (635.8) | (11.34) | (219.1) | (208.6) | |
Interest Income | 9.376762 | 8.006501 | 1.807096 | 0.977551 | 0.475997 | 0.277302 | |
Income Tax Expense | (52.08) | 22.68 | 9.768625 | (21.72) | - | 32.67 | |
Net Income | |||||||
Net Income | (1,920) | (2,018.1) | 2,140.3 | 84.73 | 28.44 | 40.55 | |
Supplemental | |||||||
EBIT | (1,436.6) | (1,580.1) | 2,698.7 | 92.56 | - | - | |
EBITDA | (373.4) | (490.8) | 3,609.5 | 696.8 | - | - | |