

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,486.2 | 2,911.7 | 2,831.9 | 1,516.5 | 746 | 641.3 | |
COGS | 2,199.2 | 2,649.5 | 2,442.9 | 1,371.4 | 784.7 | 701.4 | |
Gross Profit | 287 | 262.3 | 389 | 145.1 | (38.69) | (60.16) | |
Operating Expenses & Income | |||||||
Operating Income | 205.4 | 180.7 | 264.5 | (211.2) | (445.7) | (528.3) | |
Total Operating Expenses | 81.59 | 81.63 | 124.5 | 356.4 | 407 | 468.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 25.63 | 32.56 | 40.48 | 41.48 | 99.12 | 91.78 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (146.8) | (224.3) | (396.5) | (255.6) | (357) | (328.1) | |
Interest Income | 21.96 | 227.6 | 11.07 | 6.161 | 1.501 | 1.535 | |
Income Tax Expense | 9.745 | (20.94) | (20.27) | (46.96) | 75.61 | 76.71 | |
Net Income | |||||||
Net Income | 69.19 | (120) | (106.6) | (934.1) | (901.2) | (933.8) | |
Supplemental | |||||||
EBIT | 183.4 | 83.33 | 121.8 | (799.9) | (445.7) | (532.9) | |
EBITDA | 216.4 | 136.3 | 187 | (696.5) | (354.4) | (443.9) | |