
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 16,696.9 | 23,975.2 | 5,455 | 4,156.1 | 3,063.3 | |
COGS | 15,689.8 | 23,424.5 | 5,346.4 | 4,093.5 | 2,991.1 | |
Gross Profit | 1,007.1 | 550.7 | 108.6 | 62.69 | 72.17 | |
Operating Expenses & Income | ||||||
Operating Income | 52.49 | (499.3) | 34.19 | 38.14 | 21.6 | |
Total Operating Expenses | 16,644.4 | 24,474.5 | 5,420.8 | 4,118 | 3,041.7 | |
R&D Expenses | 10.79 | 7.49607 | 0.771 | 0.789 | 0.724 | |
Selling General & Admin Expenses | 943.9 | 1,051.2 | 74.49 | 24.51 | 54.33 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (102.8) | (166.8) | (25.09) | (21.23) | (12.04) | |
Interest Income | 10.31 | 20.58 | 5.747 | 1.198 | 0.224 | |
Income Tax Expense | (0.0435) | (60.08) | - | - | - | |
Net Income | ||||||
Net Income | (17,489.9) | (891.9) | 14.55 | 9.966 | 586.3 | |
Supplemental | ||||||
EBIT | 102.7 | (461.4) | 31.11 | 37.86 | 24.98 | |
EBITDA | (17,390.6) | (710) | 57.37 | 57.66 | 40.37 | |