

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 610.7 | 9,056.7 | 2,833.6 | 1,569.4 | 8,660.6 | 11,540.1 | |
COGS | 308.1 | 9,268.2 | 2,823.2 | 1,525.2 | 8,613 | 11,453.8 | |
Gross Profit | 302.6 | 110.8 | 10.39 | 44.22 | 47.63 | 86.3 | |
Operating Expenses & Income | |||||||
Operating Income | 195.2 | (144.4) | (176.1) | (61.97) | (76.2) | (211.7) | |
Total Operating Expenses | 437.9 | 255.2 | 186.5 | 106.2 | 123.8 | 298 | |
R&D Expenses | - | - | - | - | - | 22.64 | |
Selling General & Admin Expenses | 136.6 | 334.3 | 186.8 | 106.2 | 111.5 | 253.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.68) | (12.09) | (15.06) | (4.755) | (2.97) | (5.362) | |
Interest Income | 13.68 | 40.41 | 11.18 | 4.755 | 2.97 | 8.126 | |
Income Tax Expense | 40.05 | 4.186 | (4.891) | 0.043 | 0.079 | 2.085 | |
Net Income | |||||||
Net Income | 141.5 | (199.7) | (287.4) | 54.32 | (9.212) | (299.6) | |
Supplemental | |||||||
EBIT | 195.2 | (177.4) | (267.1) | 61.13 | (76.2) | (211.7) | |
EBITDA | 197.1 | (130) | (247.3) | 62.19 | (75.89) | (206.1) | |