
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 332.2 | 287.2 | 154.1 | 958.5 | 2,210.9 | 2,500.6 |
COGS | 328.9 | 295.6 | 163 | 943.4 | 2,202 | 2,496.8 |
Gross Profit | 3.339 | (8.414) | (8.897) | 15.02 | 8.908 | 3.828 |
Operating Expenses & Income | ||||||
Operating Income | (33.47) | (95.29) | (70.88) | (1.243) | (68.17) | (63.44) |
Total Operating Expenses | 365.7 | 382.5 | 225 | 959.7 | 2,279 | 2,564.1 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 25.5 | 21.41 | - | - | - | - |
Earnings from Continuing Operations | ||||||
Interest Expense | (128.6) | (3.534) | (27.09) | (3.188) | (0.421) | (23.31) |
Interest Income | 4.122 | 6.402 | 9.574 | 0.232 | 0.873 | 4.128 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (163.4) | (94.2) | (90) | (4.178) | (67.72) | (83.93) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |