| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 46,483.8 | 17,444.5 | 646.9 | 473.8 | 538.1 | 1,018.5 | |
COGS | 40,976.9 | 15,625.1 | 472.7 | 400.1 | 513 | 1,161.9 | |
Gross Profit | 5,506.9 | 1,819.4 | 174.2 | 73.68 | 25.03 | (143.4) | |
Operating Expenses & Income | |||||||
Operating Income | (4,539.8) | (5,879.4) | (2,963.3) | (1,394) | (945.8) | (2,200) | |
Total Operating Expenses | 10,046.7 | 7,698.8 | 3,194.5 | 1,467.7 | 970.9 | 2,056.7 | |
R&D Expenses | 114.3 | 67.64 | 4.002 | 0.731 | 1.315 | 2.35864 | |
Selling General & Admin Expenses | 2,568.4 | 2,913.2 | 1,475.5 | 1,188.7 | 759.5 | 1,394.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,945.9) | (1,703.3) | (2,816.9) | (1,993.3) | (1,813.1) | (3,587.4) | |
Interest Income | 1,343.8 | 1,624 | 44.5 | 2,004.9 | 1,826.4 | 2,908.9 | |
Income Tax Expense | 44.44 | (79.19) | 8.422 | (126.5) | 15.76 | (115.4) | |
Net Income | |||||||
Net Income | (4,402) | (19,956) | (10,057.2) | (11,629.4) | (5,943.7) | (13,455.8) | |
Supplemental | |||||||
EBIT | (4,478.7) | (5,118.1) | (7,265.7) | (1,426.6) | (973.9) | (665) | |
EBITDA | (3,777.1) | (4,589.7) | (5,445) | (906.3) | (696.4) | 271.8 | |
