

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 818.3 | 1,136 | 1,103.5 | 1,012.4 | 607.5 | 492.6 | |
COGS | 609.7 | 1,014.6 | 1,150 | 1,066.7 | 817.9 | 688.2 | |
Gross Profit | 208.6 | 121.4 | (46.45) | (54.33) | (210.4) | (195.6) | |
Operating Expenses & Income | |||||||
Operating Income | 40.61 | (51.66) | (221.1) | (212.3) | (336.7) | (238.4) | |
Total Operating Expenses | 179.6 | 173.1 | 174.6 | 158 | 126.4 | 42.76 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 114.5 | 54.3 | 52.62 | 56 | 36.58 | 59.56 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.91) | (74.68) | (133.6) | (95.05) | (130.5) | (138.8) | |
Interest Income | 0.804 | 2.461 | 3.83 | 10.82 | 0.119 | 21.89 | |
Income Tax Expense | 84.99 | 21.96 | 45.97 | 36.01 | (57.38) | 16.29 | |
Net Income | |||||||
Net Income | 90.19 | (83.17) | (195.3) | (40.58) | (533.8) | (617.8) | |
Supplemental | |||||||
EBIT | 40.61 | (116) | (13.73) | 90.33 | (336.7) | (225.9) | |
EBITDA | 61.49 | (84.33) | 7.874 | 104.3 | (321.2) | (210.4) | |