
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 732.1 | 1,166.5 | 991 | 387.6 | 226.7 | 443.1 | |
COGS | 632.8 | 531.3 | 504.5 | 301.1 | 222.3 | 450.1 | |
Gross Profit | 79.87 | 600.9 | 486.4 | 86.54 | 4.381 | (7.013947) | |
Operating Expenses & Income | |||||||
Operating Income | 43.59 | 546 | 492.8 | 36.28 | (13.96) | (35.17) | |
Total Operating Expenses | 36.29 | 54.9 | 15.18 | 50.26 | 18.34 | 28.16 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 41.07 | 14.62 | 11.96 | 6.727 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (62.12) | (65.7) | (3.468) | (6.498817) | (3.452) | (14.85) | |
Interest Income | 1.681544 | 1.974491 | 7.41 | 5.656737 | 3.215 | - | |
Income Tax Expense | (15.41) | 148.1 | 147.8 | 12.37 | 13.05 | 7.74883 | |
Net Income | |||||||
Net Income | (112.1) | 284.3 | 393.1 | 38.81 | (33.05) | (52.63) | |
Supplemental | |||||||
EBIT | (17.32) | 501.1 | 472.2 | 56.32 | (27.78) | (48.99) | |
EBITDA | 38.22 | 539.2 | 492.8 | 82.26 | (4.324) | (16.85) | |