

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,715 | 2,006 | 972.8 | 459.9 | 562.4 | 570.7 | |
COGS | 4,721.3 | 2,504.2 | 1,330.7 | 623.5 | 796.8 | 772.8 | |
Gross Profit | (6.38) | (498.2) | (357.9) | (163.6) | (234.4) | (202.1) | |
Operating Expenses & Income | |||||||
Operating Income | (538.3) | (1,413.7) | (702.3) | (439.4) | (357) | (339.8) | |
Total Operating Expenses | 308.4 | 590.1 | 399.4 | 275.8 | 122.6 | 139.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 75.52 | 82.19 | 82.19 | 72.51 | 82.88 | 63.68 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (231.9) | (370.5) | (788.1) | (1,053.4) | (1,205) | (1,236.1) | |
Interest Income | 20.92 | 41.51 | 44.23 | 22 | 7.34 | 4.509 | |
Income Tax Expense | 9.635 | (26.74) | 12.62 | (14.61) | 9.245 | 9.366 | |
Net Income | |||||||
Net Income | (801.1) | (2,701.1) | (1,389.9) | (2,138.6) | (1,331.5) | (1,287.8) | |
Supplemental | |||||||
EBIT | (559.6) | (2,371) | (621) | (1,099.8) | (357) | (250.3) | |
EBITDA | (398.4) | (2,242.9) | (510.6) | (996.6) | (271.6) | (164.9) | |