

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,972.4 | 694.9 | 948.5 | 3,551.1 | 7,239.9 | 13,617.7 | |
COGS | 1,867.9 | 601.2 | 859.3 | 2,736.3 | 5,965.8 | 10,890.6 | |
Gross Profit | 104.4 | 93.62 | 89.18 | 814.7 | 1,274.1 | 2,727.1 | |
Operating Expenses & Income | |||||||
Operating Income | 46.78 | 55.36 | 2.452 | 14.37 | 117.9 | (36.81) | |
Total Operating Expenses | 2,010.4 | 38.26 | 86.73 | 800.4 | 1,156.2 | 2,763.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 156.3 | 85.67 | 96.59 | 44.5 | 2,259.1 | 3,182.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.93) | (51.92) | (31.7) | (119.5) | (339.3) | (568.9) | |
Interest Income | 54.93 | 51.92 | 5.019 | 119.5 | 242.1 | 348.9 | |
Income Tax Expense | 5.364 | 1.762 | 3.821 | 5.076 | 30.04 | 27.85 | |
Net Income | |||||||
Net Income | (16.05) | 0.207 | (35.13) | (180.6) | (162.3) | (376.8) | |
Supplemental | |||||||
EBIT | 46.78 | 55.36 | 2.452 | 14.37 | 117.9 | (80.77) | |
EBITDA | 52.98 | 112.3 | 57.68 | 302.9 | 756 | 807.6 | |