

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,448.8 | 1,468.9 | 1,527.6 | 1,451.6 | 1,449.1 | 2,953.5 | |
COGS | 889.7 | 1,142.8 | 946.1 | 949.8 | 1,096.9 | 2,015.7 | |
Gross Profit | 685.7 | 818.6 | 581.5 | 501.8 | 352.2 | 937.8 | |
Operating Expenses & Income | |||||||
Operating Income | 703.8 | (79.8) | (1,268.8) | (321) | 276.3 | 277.1 | |
Total Operating Expenses | 157.6 | 194.7 | 1,850.3 | 822.8 | 75.87 | 660.7 | |
R&D Expenses | 0 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 94.85 | - | - | - | - | 55.55 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (95.29) | (78.9) | (92.1) | (75.6) | (82.17) | (215.9) | |
Interest Income | 3.07685 | 2.6 | 51.7 | 55.9 | 38.6 | - | |
Income Tax Expense | 7.38444 | 22.2 | (9.2) | (26.7) | 17.49 | 41.94 | |
Net Income | |||||||
Net Income | 351.7 | 54.1 | (1,250.3) | (275.9) | (123) | (192.6) | |
Supplemental | |||||||
EBIT | 520.5 | (101.4) | 254.7 | (267.7) | (26.29) | (245.3) | |
EBITDA | 538.5 | (67) | 277.5 | (160.8) | (10.1) | (3.346217) | |