
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,143.7 | 734.5 | 445.1 | 392.2 | 317 | 548.5 | |
COGS | 1,132 | 972.2 | 442.9 | 322.9 | 432.4 | 490.7 | |
Gross Profit | 11.77 | 734.7 | 2.195 | 69.29 | (115.4) | 57.8 | |
Operating Expenses & Income | |||||||
Operating Income | (641) | (1,272) | (1,464) | (880.8) | (136.2) | (11.96) | |
Total Operating Expenses | 118.1 | 2,006.7 | 1,466.2 | 950.1 | 20.81 | 69.75 | |
R&D Expenses | 0.000001 | 0.000002 | 0.000004 | - | - | - | |
Selling General & Admin Expenses | 65.94 | 79.24 | 85.03 | 80.8 | 64.31 | 94.62 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (210.3) | (162.8) | (293.2) | (381.2) | (308.2) | (361.5) | |
Interest Income | 33.33 | 32.63 | 4.846 | 32.37 | 26.43 | 104.1 | |
Income Tax Expense | 142.3 | (132.3) | (156.1) | (2.749) | (81.92) | (70.47) | |
Net Income | |||||||
Net Income | (1,177.2) | (1,556.9) | (1,656.5) | 873.6 | (486.6) | (232.9) | |
Supplemental | |||||||
EBIT | (1,056.1) | (1,644.4) | (1,662.6) | 1,171.2 | (300.1) | (14.13) | |
EBITDA | (1,036.5) | (1,624.2) | (1,652.3) | 1,179.8 | (290.6) | (4.128) | |