

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,528.6 | 11,270 | 10,693 | 9,577 | 7,998 | 17,576.5 | |
COGS | 6,446.4 | 7,937 | 7,199 | 6,357 | 6,245.7 | 11,723.7 | |
Gross Profit | 3,082.1 | 5,027 | 3,494 | 3,220 | 1,752.3 | 5,851.3 | |
Operating Expenses & Income | |||||||
Operating Income | (2,433.3) | (795) | (3,106) | (2,659) | 441.8 | (2,774.1) | |
Total Operating Expenses | 5,515.5 | 5,822 | 6,600 | 5,879 | 1,310.5 | 8,068.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 374.5 | 429 | 404 | 422 | 284 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.54) | (121) | (315) | (378) | (468.8) | (784.9) | |
Interest Income | 26.37 | 70 | 187 | 164 | 93 | - | |
Income Tax Expense | 34.28 | 46 | 112 | 214 | 138.9 | 353 | |
Net Income | |||||||
Net Income | (2,603.9) | (1,012) | (3,441) | 248 | (1,403.5) | (1,155.7) | |
Supplemental | |||||||
EBIT | (720) | (849) | (3,017) | 840 | 441.8 | 277.8 | |
EBITDA | (301.5) | (62) | (2,322) | 1,408 | 911.7 | 1,058.7 | |