
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25,879.7 | 16,541.1 | 8,605 | 5,554.2 | 4,478.5 | 4,314.8 | |
COGS | 22,053.8 | 13,794.1 | 7,494.4 | 5,856.9 | 4,165.9 | 4,014.2 | |
Gross Profit | 3,825.9 | 2,747 | 1,110.6 | (302.7) | 312.5 | 300.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,071.3 | 567.2 | 160.3 | (981.7) | (79.02) | (238.6) | |
Total Operating Expenses | 2,754.6 | 2,179.7 | 950.3 | 679 | 4,557.5 | 2,147.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 650.3 | 594.4 | 575.6 | 472.7 | 317.7 | 265.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (834.3) | (837.9) | (921.3) | (989.5) | (910) | (901.3) | |
Interest Income | 145.4 | 203.3 | 69.93 | 40.32 | 26.96 | 33.73 | |
Income Tax Expense | 624.5 | 399.7 | 162.8 | 9.181425 | - | 27.99 | |
Net Income | |||||||
Net Income | 70.08 | 51.21 | 33.84 | (948.4) | (3,653.6) | (3,687.7) | |
Supplemental | |||||||
EBIT | 1,637.8 | 1,147.1 | 77.92 | (903.7) | - | - | |
EBITDA | 1,719.7 | 1,208.3 | 131.3 | (844.8) | - | - | |