
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,871.8 | 4,846.3 | 3,069.2 | 2,578.9 | 2,361.1 | 2,390.9 | |
COGS | 3,795.9 | 4,040.8 | 2,387.5 | 2,133.3 | 1,899.2 | 1,919.6 | |
Gross Profit | 1,075.9 | 805.6 | 681.7 | 445.6 | 461.9 | 471.3 | |
Operating Expenses & Income | |||||||
Operating Income | 353.7 | 7.138861 | (140.7) | (358.3) | (217.9) | (1,807.2) | |
Total Operating Expenses | 4,518.1 | 4,839.2 | 3,209.9 | 2,937.2 | 2,579 | 4,198.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 747.8 | 485.7 | 383.1 | 507.6 | 412 | 673.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (104.8) | (173.4) | (276.2) | (299.9) | (386.3) | (339.6) | |
Interest Income | 1.403 | 13.52 | 12.81 | 5.10061 | 3.158494 | 2.579 | |
Income Tax Expense | 44.37 | 57.83 | - | - | - | - | |
Net Income | |||||||
Net Income | 166.9 | (236.6) | (356.7) | (837.7) | 621.5 | 752.4 | |
Supplemental | |||||||
EBIT | 353.7 | 7.138861 | - | - | - | - | |
EBITDA | 576.4 | 242.5 | - | - | - | - | |