
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 38.86 | 1,991.8 | 297.9 | 1,254.6 | 1,396.8 | 2,651.3 | |
COGS | 23.32 | 1,675.6 | 238.1 | 1,115.4 | 1,463.9 | 2,618.6 | |
Gross Profit | 15.54 | 316.3 | 59.77 | 139.2 | (67.14) | 32.76 | |
Operating Expenses & Income | |||||||
Operating Income | (124.8) | (44.22) | (807.2) | (218.4) | (363.2) | (621.3) | |
Total Operating Expenses | 140.3 | 289.2 | 188.4 | 357.6 | 296 | 654 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 114.7 | 108.2 | 104.7 | 112.4 | 312.2 | 165.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.21) | (126.8) | (181) | (230.2) | (239.4) | (469.6) | |
Interest Income | 35.9 | 190 | 81.52 | 573.2 | 2.715 | 904.1 | |
Income Tax Expense | (7.161) | 7.032 | 6.268 | 1.816 | 0.078 | 2.534 | |
Net Income | |||||||
Net Income | 285.1 | 211.1 | (733.3) | (976.9) | (914.3) | (1,891.2) | |
Supplemental | |||||||
EBIT | (81.67) | 27.87 | (554.8) | (797.1) | (874.2) | (1,192.7) | |
EBITDA | (62.37) | 42.79 | (540.1) | (781.6) | (858.1) | (1,161.1) | |