
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,903 | 14,299 | 15,541 | 14,932 | 15,405 | 15,949 | |
COGS | 9,581 | 12,824 | 13,650 | 15,348 | 13,518 | 14,225 | |
Gross Profit | 1,322 | 1,475 | 1,891 | (416) | 1,887 | 1,724 | |
Operating Expenses & Income | |||||||
Operating Income | 369 | 6 | (885) | (67) | (17) | 80 | |
Total Operating Expenses | 953 | 1,469 | 1,762 | 775 | 15,422 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.16) | (111.1) | (173.8) | (184.6) | (176) | (43) | |
Interest Income | 2.93 | 1.95 | 8.6 | 11.7 | 20 | - | |
Income Tax Expense | 48 | (56) | (12) | (44) | - | (10) | |
Net Income | |||||||
Net Income | 300 | (32) | (1,038) | (192) | (660) | (584) | |
Supplemental | |||||||
EBIT | 375.2 | 2.6 | (879.2) | (93.1) | - | - | |
EBITDA | 504.2 | 70.6 | (544.2) | 290.9 | - | - | |