

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,549.9 | 8,151.9 | 918.5 | 1,018.2 | 1,034.2 | 1,098.3 | |
COGS | 2,830.5 | 5,073.6 | 686.4 | 721.7 | 848.4 | 834.7 | |
Gross Profit | 1,719.4 | 3,078.3 | 232.1 | 296.5 | 185.8 | 263.6 | |
Operating Expenses & Income | |||||||
Operating Income | 174.3 | 631.1 | (106.6) | 1.1 | (106.6) | (12.5) | |
Total Operating Expenses | 4,375.5 | 7,520.8 | 1,025.1 | 1,017.1 | 1,140.8 | 1,110.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 207.4 | 495.7 | 14.3 | 22.6 | 37.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (113.2) | (183.3) | (45.5) | (63.6) | (49.2) | (48.3) | |
Interest Income | 1.001957 | 2.082753 | 3 | 2.3 | 2.4 | 1 | |
Income Tax Expense | (10.02) | (4.165507) | - | - | - | - | |
Net Income | |||||||
Net Income | 3,239.3 | 148.9 | (155.2) | (132.4) | (286.6) | (187.5) | |
Supplemental | |||||||
EBIT | 175.3 | 624.8 | - | - | - | - | |
EBITDA | 3,586 | 750.8 | - | - | - | - | |