
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,778.9 | 4,680.9 | 5,198 | 5,635.8 | 5,016.5 | 8,757.7 | |
COGS | 3,534.7 | 4,772.3 | 5,209.3 | 1,126.4 | 4,837 | 8,176.3 | |
Gross Profit | 244.1 | (91.39) | 655.9 | 4,509.4 | 179.6 | 580.5 | |
Operating Expenses & Income | |||||||
Operating Income | 320.5 | (664.3) | (918.7) | (38.2) | 147.2 | 131.1 | |
Total Operating Expenses | (76.4) | 572.9 | 1,574.7 | 4,547.6 | 32.34 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (195.3) | (341.3) | (581.7) | (398.9) | (265.5) | (197.4) | |
Interest Income | 0.38065 | 0.261 | 9.968 | 15.21 | - | - | |
Income Tax Expense | 33 | (596.5) | 44.6 | 28.58 | 28.93 | 28.17 | |
Net Income | |||||||
Net Income | 57.3 | (4,027) | 1,354.9 | (412.1) | (253.6) | (453) | |
Supplemental | |||||||
EBIT | 347.9 | (4,256.7) | 1,982.1 | 38.9 | 147.2 | 135.6 | |
EBITDA | 914.9 | (3,451.6) | 2,649.6 | 731.6 | 708.9 | 1,309.5 | |