

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 492.7 | 1,163.5 | 3,123.3 | 4,304.9 | 4,581.6 | 4,562.8 | |
COGS | 1,590.8 | 1,958.2 | 3,186.2 | 4,476.9 | 4,476.5 | 4,557.7 | |
Gross Profit | (1,098.1) | (794.7) | (62.9) | (172) | 105.1 | 5.127 | |
Operating Expenses & Income | |||||||
Operating Income | (1,098.1) | (794.7) | (67.07) | (175.6) | 105.1 | 5.127 | |
Total Operating Expenses | 57.41 | 3.647 | 4.174 | 3.604 | 4,476.5 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,324 | 1,655 | 2,469 | 3,249 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.63) | (0.364) | (2.53) | (2.928) | - | - | |
Interest Income | 0.076 | 37.44 | 0.028 | 0.378 | 13.47 | - | |
Income Tax Expense | 36.96 | 61.96 | (47.89) | 20.24 | 19.51 | 15.1 | |
Net Income | |||||||
Net Income | (1,157.4) | (794.4) | (57.71) | (407.9) | 140.5 | (31.14) | |
Supplemental | |||||||
EBIT | (1,098.1) | (794.7) | (67.07) | (175.6) | 105.1 | 5.127 | |
EBITDA | (897.9) | (606.5) | 78.88 | (6.969) | 286.8 | 198.6 | |