
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,196.4 | 6,916.5 | 4,770.4 | 2,118.1 | 4,931.1 | 5,049.1 | |
COGS | 2,101.9 | 5,683 | 4,034.5 | 1,695.6 | 4,004.9 | 4,234.5 | |
Gross Profit | 1,094.5 | 1,233.5 | 735.9 | 422.5 | 926.2 | 814.7 | |
Operating Expenses & Income | |||||||
Operating Income | 456.2 | 467.1 | 54.88 | (1,212.9) | 434.4 | 151.4 | |
Total Operating Expenses | 529.4 | 701 | 839.3 | 1,635.5 | 4,496.7 | 1,356.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 34.27 | 19.16 | 26.18 | 29.23 | 109.7 | 65.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (204) | (94.72) | (157.6) | (129.1) | (122) | (177.9) | |
Interest Income | 17.04 | 12.79 | 28.67 | 27.37 | 13.78 | 11.36 | |
Income Tax Expense | 103.2 | 111.7 | (9.54747) | (220.7) | - | 78.71 | |
Net Income | |||||||
Net Income | 369.7 | 188.7 | (134.4) | (938.2) | (1,844.9) | (1,903.2) | |
Supplemental | |||||||
EBIT | 585.2 | 402.2 | 43.65 | (1,099.4) | - | - | |
EBITDA | 661.7 | 479.6 | 61.27 | (1,082.6) | - | - | |