
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,090.6 | 2,026 | 2,403.3 | 5,566.3 | 34,570.5 | 32,860.8 | |
COGS | 548.2 | 1,484.3 | 2,097.6 | 4,549.1 | 33,740.6 | 29,512.2 | |
Gross Profit | 542.4 | 541.7 | 305.7 | 1,017.2 | 829.9 | 3,348.6 | |
Operating Expenses & Income | |||||||
Operating Income | 206.6 | (69.42) | (415.1) | 333.3 | (4,181.6) | 324.9 | |
Total Operating Expenses | 335.8 | 611.1 | 720.8 | 683.8 | 5,011.5 | 3,023.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 49 | 59 | 86 | 34 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.294) | (15.7) | (12.51) | (26.08) | (342) | (343.7) | |
Interest Income | 0.24 | 15.4 | 1.261 | 6.317 | 525.2 | - | |
Income Tax Expense | 0.447 | 3.214 | (1.989) | 61.71 | (21.15) | 150.7 | |
Net Income | |||||||
Net Income | 254.4 | 3.034 | (372.7) | 296 | (17,232.2) | (1,148.1) | |
Supplemental | |||||||
EBIT | 259.2 | 21.95 | (362.2) | 383.8 | (17,109.4) | 2,416.2 | |
EBITDA | 296.4 | 55.79 | (355.4) | 401.2 | (16,181.2) | 3,331.4 | |