

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,002 | 22,864.2 | 58,641.1 | 65,235.9 | 68,470.9 | 69,343 | |
COGS | 42,041.8 | 34,622.7 | 52,493 | 60,387.3 | 63,212.5 | 63,696.5 | |
Gross Profit | (8,039.8) | (11,758.5) | 6,148.1 | 4,848.6 | 5,258.5 | 5,646.5 | |
Operating Expenses & Income | |||||||
Operating Income | 3,515.9 | (28,385.4) | (676) | (1,344.1) | 4,191.4 | 3,144.1 | |
Total Operating Expenses | (11,555.7) | 16,627 | 6,824.2 | 6,192.7 | 64,279.5 | 34,579.5 | |
R&D Expenses | 91.34 | 58.95 | 30.23 | 36.48 | 18.17 | 16.07 | |
Selling General & Admin Expenses | 822.5 | 278.2 | 446.3 | 476.9 | 2,207.7 | 1,617.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,917.5) | (4,501.8) | (4,085.3) | (4,071.2) | (4,032.4) | (3,985.7) | |
Interest Income | 98.28 | 130.9 | 243.1 | 279.3 | 237.1 | 175.8 | |
Income Tax Expense | 2.266 | (6,417.1) | (758.7) | 83.5 | - | 0.736 | |
Net Income | |||||||
Net Income | 4,720.9 | (20,247) | 310.9 | (921.2) | 1,979.6 | 3,432.5 | |
Supplemental | |||||||
EBIT | (11,221.6) | (13,577.7) | 4,159.7 | 3,716.8 | - | - | |
EBITDA | (7,338.4) | (9,171.4) | 8,195.2 | 8,095.6 | - | - | |