
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,941.9 | 10,552.3 | 11,526 | 10,743.4 | 6,095.3 | 5,949.3 | |
COGS | 5,368.7 | 7,936.5 | 10,757.2 | 9,278.5 | 5,433.6 | 5,460.5 | |
Gross Profit | 1,573.3 | 2,615.8 | 768.8 | 1,465 | 661.7 | 488.8 | |
Operating Expenses & Income | |||||||
Operating Income | 864.1 | 1,065.4 | (67.62) | (321.6) | 146.8 | (130.4) | |
Total Operating Expenses | 947.8 | 1,383.1 | 836.4 | 1,786.5 | 5,948.5 | 4,540.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 42.32 | 52.29 | 30.66 | 29.11 | 242.2 | 136.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (144.2) | (126.3) | (145.2) | (201.7) | (385.6) | (407.9) | |
Interest Income | 79.5 | 69.18 | 62.83 | 47.93 | 8.889656 | 5.936035 | |
Income Tax Expense | 166.8 | 365.8 | 231.7 | 649.6 | - | (2.860735) | |
Net Income | |||||||
Net Income | 376.8 | 700.6 | (390.4) | (1,019.9) | (1,301.1) | (1,396.4) | |
Supplemental | |||||||
EBIT | 724.3 | 1,195.3 | 71.91 | (133.2) | - | - | |
EBITDA | 740.4 | 1,212.9 | 86.72 | (118.5) | - | - | |