

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,002 | 22,864.2 | 58,641.1 | 65,235.9 | 68,470.9 | 66,590.1 | |
COGS | 42,789.1 | 34,622.7 | 52,493 | 60,387.3 | 63,212.5 | 62,934.6 | |
Gross Profit | (8,787.1) | (11,758.5) | 6,148.1 | 4,848.6 | 5,258.5 | 3,655.4 | |
Operating Expenses & Income | |||||||
Operating Income | (11,228.3) | (13,457.4) | 4,227.9 | 3,354.3 | 4,191.4 | 2,338.8 | |
Total Operating Expenses | 45,230.3 | 36,321.6 | 54,413.2 | 61,881.6 | 64,279.5 | 64,251.3 | |
R&D Expenses | 91.34 | 58.95 | 30.23 | 36.48 | 18.17 | 15.53 | |
Selling General & Admin Expenses | 2,126.1 | 1,205 | 1,574.5 | 1,903.7 | 2,207.7 | 1,585 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,831.5) | (4,501.8) | (4,085.3) | (4,043) | (4,032.4) | (3,947) | |
Interest Income | 98.28 | 130.9 | 243.1 | 279.3 | 237.1 | 234.2 | |
Income Tax Expense | 2.266 | (6,417.1) | - | - | - | - | |
Net Income | |||||||
Net Income | 4,720.9 | (20,247) | 310.9 | (921.2) | 1,979.6 | 916.8 | |
Supplemental | |||||||
EBIT | (11,221.6) | (13,457.4) | - | - | - | - | |
EBITDA | 19,215.8 | (13,250.5) | - | - | - | - | |