
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,357.1 | 2,647.6 | 4,146.5 | 5,377.9 | 4,826.6 | 4,672.1 | |
COGS | 1,931.1 | 2,330.5 | 3,542.7 | 5,091.7 | 4,596.8 | 3,910.6 | |
Gross Profit | (574) | 317.1 | 603.7 | 286.2 | 229.9 | 114.5 | |
Operating Expenses & Income | |||||||
Operating Income | (677.8) | (273.8) | 352 | (889.7) | (25.21) | (53.41) | |
Total Operating Expenses | 103.7 | 104 | 251.8 | 1,175.9 | 255.1 | 496.6 | |
R&D Expenses | 1.371 | 0.992 | 0.992 | - | - | - | |
Selling General & Admin Expenses | 92.38 | 116.6 | 170 | 268.3 | 255.1 | 262.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.98) | (40.26) | (52.87) | (71.96) | (70.51) | 2.717 | |
Interest Income | 0.222 | 0.36 | 4.856 | 5.729 | 6.649 | 6.678 | |
Income Tax Expense | (62.7) | 13.2 | 61.15 | 9.453 | (9.937) | (24.76) | |
Net Income | |||||||
Net Income | (654.5) | 154.7 | 246.3 | (968) | (93.64) | (89.72) | |
Supplemental | |||||||
EBIT | (677.8) | 210 | 360 | (885) | (32.48) | (117.2) | |
EBITDA | 171.4 | 210.2 | 1,091.4 | 286.9 | 907.8 | 765.5 | |