
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,132.8 | 6,178.9 | 4,535.1 | 5,458.6 | 2,243.4 | 2,268.6 | |
COGS | 1,528.7 | 5,402.1 | 4,543.5 | 4,463.7 | 1,886.7 | 1,884.3 | |
Gross Profit | 604.1 | 776.7 | (8.37299) | 994.9 | 356.8 | 384.3 | |
Operating Expenses & Income | |||||||
Operating Income | 270.9 | 403.5 | (581.6) | 2.039881 | (15.16) | (29.77) | |
Total Operating Expenses | 402 | 376.9 | 573.2 | 992.8 | 2,258.6 | 1,229.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 15.76 | 13.63 | 42.21 | 40.53 | 179.5 | 136 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119.8) | (62.01) | (173.6) | (245.5) | (256.1) | (235.5) | |
Interest Income | 12.73 | 12.95 | 26.28 | 16.26 | 5.930352 | 5.692367 | |
Income Tax Expense | 73.38 | 129.4 | 81.36 | 170.3 | - | 24.05 | |
Net Income | |||||||
Net Income | 55.71 | 130.5 | (407) | (109.1) | (1,167.8) | (1,135) | |
Supplemental | |||||||
EBIT | 249.2 | 306.6 | (401.4) | 251.4 | - | - | |
EBITDA | 254.3 | 321.7 | (390.9) | 262.8 | - | - | |