| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,750.4 | 9,754 | 14,407.2 | 4,297.6 | 4,925.2 | 8,497.6 | |
COGS | 19,629.6 | 8,027 | 12,159.1 | 3,594.1 | 4,321.8 | 7,486.2 | |
Gross Profit | (3,879.1) | 1,727 | 2,248.1 | 703.5 | 603.4 | 1,011.4 | |
Operating Expenses & Income | |||||||
Operating Income | (7,091.8) | 413.4 | 1,317.7 | (301.5) | (608) | (1,913.7) | |
Total Operating Expenses | 3,212.7 | 1,313.6 | 930.3 | 1,005.1 | 1,211.4 | 2,925.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,763.6 | 921 | 650.2 | 515.7 | 488.3 | 848.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,870.5) | (2,241.2) | (2,612.8) | (3,937.5) | (4,344.3) | (8,839.5) | |
Interest Income | 2,126.4 | 1,457.1 | 20.74 | 4,133 | 4,890.2 | 7,307 | |
Income Tax Expense | (576.6) | 445 | 1,209.9 | 175 | 138.3 | 283.1 | |
Net Income | |||||||
Net Income | (10,465.6) | (6,071.2) | (5,899.6) | (7,810.1) | (9,186.1) | (18,279.7) | |
Supplemental | |||||||
EBIT | (8,545.9) | 413.4 | (2,026.6) | (301.5) | (608) | (990.7) | |
EBITDA | (8,131.6) | 542.6 | (1,878.8) | (183.8) | (519.1) | (780) | |
