
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 989.2 | 562.8 | 597.9 | 4,540.4 | 537.8 | 3,053.3 | |
COGS | 1,025.6 | 686.9 | 816 | 5,897.9 | 702.9 | 2,128.3 | |
Gross Profit | (36.37) | (124.1) | (218.1) | (1,357.6) | (165.1) | 924.9 | |
Operating Expenses & Income | |||||||
Operating Income | (308.6) | (325.8) | (427.8) | (3,182.7) | (359.7) | (196.8) | |
Total Operating Expenses | 272.3 | 201.7 | 209.6 | 1,825.1 | 194.6 | 1,121.7 | |
R&D Expenses | 4.03 | 4.031 | 1.035 | - | - | - | |
Selling General & Admin Expenses | 272.3 | 201.7 | 209.6 | 1,825.1 | 195.3 | 697.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.31) | (55.56) | (83.55) | (977.5) | (150.3) | (164.5) | |
Interest Income | 1.177 | 1.111 | 0.749 | 6.059118 | 0.496 | - | |
Income Tax Expense | 11.44 | 187.6 | 32.94 | 120.3 | 19.09 | 40.49 | |
Net Income | |||||||
Net Income | (363.7) | (885.7) | (589.3) | (4,298.4) | (489.1) | (368.6) | |
Supplemental | |||||||
EBIT | (305.9) | (325.8) | (431.1) | (3,200.6) | (359.7) | (185.4) | |
EBITDA | (36.19) | (164.3) | (304.3) | (2,237.8) | (233.8) | 466.5 | |