

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,649.6 | 6,437.1 | 14,692.5 | 1,497.8 | 1,866.9 | 2,720.5 | |
COGS | 14,294.6 | 6,352.9 | 11,135.4 | 1,772.6 | 997.1 | 821.9 | |
Gross Profit | (6,645) | 84.21 | 3,557.1 | (274.9) | 869.8 | 1,898.6 | |
Operating Expenses & Income | |||||||
Operating Income | (11,854.8) | (2,012.5) | 145.3 | (920) | (605.7) | (100.1) | |
Total Operating Expenses | 5,602.4 | 2,096.7 | 614.3 | 645.1 | 1,476.9 | 1,998.7 | |
R&D Expenses | 4.06185 | 7.618 | 8.113 | - | - | - | |
Selling General & Admin Expenses | 10.96 | 3.241 | 6.45 | 1.776 | 11.18 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,798.4) | (920.2) | (236) | (65.56) | (208.7) | (170.1) | |
Interest Income | 145.5 | 39.63 | 59.13 | 3.9 | 14.66 | 16.41 | |
Income Tax Expense | 607.1 | 0.511 | 27.74 | (14.49) | 2.946428 | 4.287906 | |
Net Income | |||||||
Net Income | (15,500.7) | (3,304.2) | 336.8 | (475.1) | 13,004.6 | 10,909.8 | |
Supplemental | |||||||
EBIT | (12,072.9) | (2,995.1) | (597.6) | (461.4) | 10,653.1 | (148.2) | |
EBITDA | (4,484.3) | (1,545.9) | (538.6) | (359.2) | 10,768.1 | (32.23) | |