
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,005.1 | 2,998.9 | 2,308.5 | 1,546.6 | 1,103.1 | 1,016.1 | |
COGS | 2,118.4 | 2,136.9 | 1,882.1 | 1,489.9 | 1,121.3 | 1,080.2 | |
Gross Profit | 886.6 | 862 | 426.4 | 56.73 | (18.24) | (64.03) | |
Operating Expenses & Income | |||||||
Operating Income | 47.77 | (1.235908) | (635.6) | (1,068.5) | (543.8) | (823.3) | |
Total Operating Expenses | 838.9 | 863.2 | 1,062 | 1,125.3 | 1,646.8 | 1,318.7 | |
R&D Expenses | - | - | - | - | - | 0.470112 | |
Selling General & Admin Expenses | 457.6 | 466.1 | 448.3 | 402.1 | 123.3 | 55.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (111) | (155.7) | (247.7) | (245.3) | (242.3) | (238.8) | |
Interest Income | 18.56 | 24.5 | 17.37 | 11.31 | 15.99 | 10.33 | |
Income Tax Expense | 6.145419 | 1.443667 | 2.41469 | (3.63578) | - | 0.145606 | |
Net Income | |||||||
Net Income | 63.87 | 9.945504 | (626.3) | (1,059.1) | (1,498.7) | (1,538.4) | |
Supplemental | |||||||
EBIT | 161.3 | 151 | (388.3) | (841.3) | - | - | |
EBITDA | 708.3 | 651.1 | 165.3 | (314) | - | - | |