

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,917.8 | 17,046.5 | 34,177.8 | 33,357.4 | 22,710.4 | - | |
COGS | 3,317 | 15,512.8 | 32,004.6 | 32,810.1 | 23,255.1 | - | |
Gross Profit | 600.8 | 1,533.7 | 2,173.2 | 547.3 | (544.7) | - | |
Operating Expenses & Income | |||||||
Operating Income | 514.4 | 1,449.1 | 1,839.5 | (173.4) | (1,342.9) | - | |
Total Operating Expenses | 3,403.4 | 15,597.4 | 32,338.3 | 33,530.8 | 24,053.3 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 49.29 | 45.47 | 181.9 | 285.6 | 273 | 698.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (774.8) | (1,061.1) | (2,691.9) | (2,602.6) | (2,041.6) | (1,598.9) | |
Interest Income | 24.37 | 56.49 | 363.4 | 385.5 | 378.7 | 230.5 | |
Income Tax Expense | (348.1) | (363.9) | - | - | - | - | |
Net Income | |||||||
Net Income | (2,530.3) | (1,570.6) | 7,276.5 | (4,316.5) | (5,367.9) | - | |
Supplemental | |||||||
EBIT | 519.4 | 1,381.6 | - | - | - | - | |
EBITDA | (1,838.8) | (360.3) | - | - | - | - | |