

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,519 | 10,198.6 | 6,822.2 | 7,880.9 | 6,560 | 6,676.5 | |
COGS | 13,058.9 | 9,981.6 | 6,665.6 | 7,710.9 | 6,421.3 | 6,479 | |
Gross Profit | 1,460 | 216.9 | 156.6 | 170 | 138.7 | 197.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,442.8 | (75.86) | (54.71) | (10.22) | (25.66) | 36.94 | |
Total Operating Expenses | 371.6 | 292.8 | 205.3 | 180.2 | 164.4 | 1,863.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 178.8 | 219.3 | 165.6 | 118.7 | 173.2 | 136.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (52.52) | (75.81) | (77.65) | (93.09) | (62.28) | (57.83) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 196.3 | (10.96) | 8.06576 | 16 | 1.567013 | (1.410987) | |
Net Income | |||||||
Net Income | 1,131 | (192.9) | (99.72) | (81.36) | (68.56) | 2.985036 | |
Supplemental | |||||||
EBIT | 1,025.1 | (115.8) | (16.22) | 23.99 | (25.66) | - | |
EBITDA | 1,111.2 | (38.09) | 50.48 | 90.25 | 33.63 | - | |