

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,128.2 | 4,583 | 662.2 | 217.8 | 290.4 | 334.2 | |
COGS | 3,929.9 | 1,642.6 | 175 | 138.8 | 168.4 | 204 | |
Gross Profit | 1,178.7 | 2,940.4 | 487.3 | 79.05 | 121.9 | 130.2 | |
Operating Expenses & Income | |||||||
Operating Income | (7.159) | 612.8 | 191.3 | 91.82 | 92.54 | 90.55 | |
Total Operating Expenses | 980.7 | 367.9 | 296 | (12.77) | 32.04 | 39.69 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 557.2 | 579.2 | 75.01 | 27.68 | 16.39 | 5.795845 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,003.5) | (108.5) | (165.6) | (50.05) | (33.95) | (27.13) | |
Interest Income | 10.29 | 47.15 | 8.723593 | 79.11 | 3.599 | 2.362 | |
Income Tax Expense | 25.66 | 98.06 | 5.573311 | 4.281576 | (16.46) | (14.45) | |
Net Income | |||||||
Net Income | (1,102.4) | (1,117.8) | 39.4 | 111.7 | 143.5 | 145.4 | |
Supplemental | |||||||
EBIT | (107.2) | 612.8 | 167.6 | 168.8 | 91.56 | 112.3 | |
EBITDA | 1,121.4 | 1,613.8 | 175.7 | 198.2 | 145.1 | 178 | |