

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27,298.7 | 9,655 | 9,052 | 8,560 | 7,029.1 | 16,619.5 | |
COGS | 20,601.7 | 26,108 | 6,474 | 6,168 | - | - | |
Gross Profit | 6,697 | 2,750 | 2,578 | 2,392 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 465.9 | 402 | (1,033) | (822) | 7,029.1 | - | |
Total Operating Expenses | 6,230.2 | 2,348 | 3,611 | 3,214 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 331.4 | 455 | 228 | 304 | - | 512 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (669.9) | (345) | (716) | (407.9) | (314) | (679.5) | |
Interest Income | 23.74 | 61 | 35 | 19 | - | - | |
Income Tax Expense | (75.6) | 188 | 778 | 75 | - | 32 | |
Net Income | |||||||
Net Income | (469.4) | (316) | (5,661) | (295) | (199.1) | (754.7) | |
Supplemental | |||||||
EBIT | 1,112.1 | 310 | (1,085) | 2,646 | - | - | |
EBITDA | 2,280.4 | 987.1 | (445) | 3,271 | 7,029.1 | - | |