
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,693.3 | 10,924.3 | 16,011.2 | 4,629.3 | 315.4 | 314.1 | |
COGS | 11,324 | 10,115.4 | 13,618.6 | 3,908.8 | 223.8 | 228.6 | |
Gross Profit | 2,369.3 | 808.9 | 2,392.6 | 720.5 | 91.65 | 85.49 | |
Operating Expenses & Income | |||||||
Operating Income | 1,044.1 | (511.3) | (712.8) | (1,343.9) | (3.687827) | (20.14) | |
Total Operating Expenses | 1,353.5 | 1,320.2 | 3,218.4 | 2,064.4 | 319.1 | 238.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 83.62 | 70.76 | 93.76 | 108.5 | 27.64 | 10.42 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.08) | (128.5) | (193.7) | (618.3) | (50.95) | (44.25) | |
Interest Income | 33.04 | 9.929263 | 10.09 | 15.29 | 1.782226 | 0.644342 | |
Income Tax Expense | 377.7 | 306.2 | 554.6 | 99.52 | - | 2.977526 | |
Net Income | |||||||
Net Income | (953.7) | (5,048.5) | (1,536.7) | (1,406.8) | (105.9) | (101.6) | |
Supplemental | |||||||
EBIT | (521.4) | (4,591.8) | (675.5) | (714) | - | - | |
EBITDA | (406.9) | (4,487.4) | (469.4) | (457.3) | - | - | |