

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,318.7 | 3,713.6 | 1,962.6 | 975.1 | 1,086 | 1,086 | |
COGS | 4,489.7 | 6,365.4 | 2,127.2 | 973.1 | 1,062.3 | 1,062.3 | |
Gross Profit | 1,829 | 435 | (164.6) | 2 | 23.7 | 23.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,562.8 | 266.2 | (371.8) | (232.6) | (148.1) | (237.9) | |
Total Operating Expenses | 267.6 | 168.8 | 207.2 | 234.6 | 171.8 | 261.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 266.4 | 372.5 | 188.9 | 231.9 | 171.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (256.7) | (22.7) | (60.7) | (89.3) | (47.6) | (107.4) | |
Interest Income | 4 | 7 | 19.9 | 54.3 | 54.7 | - | |
Income Tax Expense | 137.1 | 47.3 | (76.2) | 7.6 | (12.9) | 12.9 | |
Net Income | |||||||
Net Income | 570.5 | 1,237.4 | (392) | 4,978.8 | 183.7 | 183.7 | |
Supplemental | |||||||
EBIT | 1,576.9 | 387.3 | (237.9) | (68.2) | (309) | (113.5) | |
EBITDA | 2,468.5 | 565.3 | (144) | 38.9 | (205.2) | (24.8) | |