

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,999.8 | 782.8 | 918.5 | 1,018.2 | 1,033.6 | 1,097.9 | |
COGS | 2,488.3 | 487.2 | 686.4 | 721.7 | 1,013.4 | 984.9 | |
Gross Profit | 1,511.5 | 295.6 | 232.1 | 296.5 | 185.8 | 113 | |
Operating Expenses & Income | |||||||
Operating Income | 62.54 | 53.3 | (106.9) | (9.8) | (95.85) | (13.17) | |
Total Operating Expenses | 1,358.2 | 235 | 339 | 306.3 | 292.4 | 126.2 | |
R&D Expenses | 59.01 | 8.8 | 117 | - | 17.89 | - | |
Selling General & Admin Expenses | 182.3 | 47.6 | 60.2 | 19.1 | 35.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (99.53) | (17.6) | (45.5) | (63.6) | (49.27) | (40.38) | |
Interest Income | 0.88082 | 0.2 | 3 | 2.3 | 2.4 | 1 | |
Income Tax Expense | (8.8082) | 7.9 | (6) | (3.4) | (12.29) | (11.3) | |
Net Income | |||||||
Net Income | 2,847.7 | 14.3 | (155.2) | (132.4) | (279.3) | (180.3) | |
Supplemental | |||||||
EBIT | 2,938.4 | 39.9 | (112.7) | (30) | (95.85) | 26.43 | |
EBITDA | 3,152.5 | 72.1 | (60.5) | 28.1 | (66.46) | 62.82 | |