

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,094.3 | 12,988.9 | 15,751.5 | 7,152.4 | 6,060.5 | 6,072.7 | |
COGS | 17,559.3 | 10,319.8 | 11,438.7 | 5,286.8 | 4,076.1 | 4,022.6 | |
Gross Profit | 4,535 | 2,669.2 | 4,312.7 | 1,865.6 | 1,984.4 | 2,050.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,173 | 667.5 | 369.2 | (3,195.7) | 207.4 | (1,286.7) | |
Total Operating Expenses | 2,742.6 | 2,153 | 3,943.5 | 5,061.4 | 5,853.1 | 5,024.2 | |
R&D Expenses | - | - | - | 13.14 | 13.45 | 11.65 | |
Selling General & Admin Expenses | 209.7 | 155.9 | 209.9 | 159.1 | 408.6 | 1,501.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (689) | (903.9) | (907.6) | (1,020.6) | (921) | (866.7) | |
Interest Income | 138.1 | 127.7 | 80.27 | 139.4 | 26.22 | 22.96 | |
Income Tax Expense | 466.1 | 214.5 | 462.2 | 268.4 | - | 195.9 | |
Net Income | |||||||
Net Income | 99.16 | (1,652.8) | 68.06 | (2,827.5) | (2,988.1) | (2,844.1) | |
Supplemental | |||||||
EBIT | (18,482.1) | (12,929.4) | 1,306.4 | (2,139.8) | - | - | |
EBITDA | 1,424 | (333.6) | 1,794.4 | (1,933.2) | - | - | |