

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,610 | 2,321.4 | 2,259.8 | 2,037.7 | 2,957 | 3,475.6 | |
COGS | 1,365.5 | 2,022.7 | 2,096.8 | 1,709.2 | 2,164.5 | 2,275.2 | |
Gross Profit | 244.5 | 298.7 | 163.1 | 328.6 | 792.5 | 1,200.4 | |
Operating Expenses & Income | |||||||
Operating Income | (666.2) | (662.2) | (1,978.6) | (3,695.2) | (126.1) | 92.29 | |
Total Operating Expenses | 910.7 | 960.9 | 2,141.7 | 4,023.8 | 918.6 | 1,108.1 | |
R&D Expenses | 23.16 | 20.91 | 21.82 | 39.3 | 36.13 | 38.46 | |
Selling General & Admin Expenses | 264.5 | 194.6 | 221.1 | 245.1 | 278 | 315.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (327.7) | (445.8) | (653) | (848.4) | (2,405.6) | (1,050.6) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 9.271 | 2.291 | (12.69) | (26.82) | (167.2) | 45.7 | |
Net Income | |||||||
Net Income | (79.42) | 173.4 | (1,604.5) | (2,846.2) | 449.9 | 79.63 | |
Supplemental | |||||||
EBIT | (643.6) | (401.5) | (2,042.5) | (3,533.7) | 1,229.3 | - | |
EBITDA | (255.5) | 49.51 | (1,510.9) | (2,912.8) | 2,050.1 | 710.1 | |