
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,219.9 | 5,349.7 | 2,969.5 | 2,484.2 | 2,468.9 | 2,443.6 | |
COGS | 2,773.7 | 4,927.1 | 2,962.4 | 2,382 | 2,355.7 | 2,352.4 | |
Gross Profit | 446.2 | 422.6 | 7.067 | 102.2 | 113.2 | 91.18 | |
Operating Expenses & Income | |||||||
Operating Income | 161.3 | (141.5) | (352.2) | (50.93) | (196.2) | (187) | |
Total Operating Expenses | 284.9 | 564.1 | 359.3 | 153.2 | 2,665.1 | 1,981.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 160.4 | 199.6 | 198.6 | 155.7 | 334.5 | 332.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.15) | (47.56) | (89.81) | (96.98) | (93.98) | (125.2) | |
Interest Income | 34.14 | 64.53 | 80.6 | 107.6 | 130.1 | 94.39 | |
Income Tax Expense | 33.27 | (25.82) | (70.88) | (0.604) | - | (2.702) | |
Net Income | |||||||
Net Income | 113.1 | (135.4) | (1,069.8) | (71.78) | (730.2) | (711.9) | |
Supplemental | |||||||
EBIT | 163.4 | (72.62) | (703.7) | 21.83 | - | - | |
EBITDA | 297.6 | 60.26 | (572.4) | 149.1 | - | - | |