
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,992.8 | 10,975.5 | 10,954.8 | 18,734.5 | 19,911.4 | 16,842.5 | |
COGS | 16,549.1 | 10,521 | 10,160 | 18,104.4 | 19,822 | 16,747.1 | |
Gross Profit | 1,443.7 | 454.5 | 794.9 | 630.1 | 89.38 | 95.42 | |
Operating Expenses & Income | |||||||
Operating Income | 724.3 | 193.7 | 542.7 | 434.1 | (104.3) | (142.4) | |
Total Operating Expenses | 56.4 | 65.17 | 252.2 | 18,300.4 | 20,015.7 | 16,984.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 11.92 | 16.67 | 17.52 | 39.4 | 56.81 | 59.41 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (309.7) | (258.7) | (500.8) | (813.2) | (304.7) | (1,108.9) | |
Interest Income | 47.79 | 214.6 | 508.9 | 1,204.9 | 543.6 | 783.8 | |
Income Tax Expense | (28.3) | (245.6) | (275.7) | - | - | - | |
Net Income | |||||||
Net Income | 776.6 | 1,775.7 | 79.07 | 74.25 | (981.7) | (807.4) | |
Supplemental | |||||||
EBIT | 736.6 | 202.5 | 542.7 | - | - | - | |
EBITDA | 1,058 | 1,788.8 | 304.2 | - | - | - | |