

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,016.6 | 7,123.2 | 11,978 | 9,945.6 | 8,669.1 | 9,140.2 | |
COGS | 1,986.3 | 6,191.4 | 10,984.5 | 9,521 | 8,494.2 | 8,959.8 | |
Gross Profit | 30.23 | 931.8 | 993.5 | 424.6 | 174.9 | 180.4 | |
Operating Expenses & Income | |||||||
Operating Income | (118.4) | 482.4 | (498.1) | (2,290.6) | (2,388.5) | (2,028.2) | |
Total Operating Expenses | 2,134.9 | 6,640.8 | 12,476.1 | 12,236.2 | 11,057.6 | 11,168.3 | |
R&D Expenses | - | - | 0.343 | 32.37 | 4.372 | 30.21 | |
Selling General & Admin Expenses | 40.27 | 143.1 | 480.6 | 1,027.8 | 1,050 | 2,499.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.49) | (80.72) | (1,229.3) | (4,679.8) | (7,964.3) | (7,458.1) | |
Interest Income | 59.59 | 108 | 608.8 | 1,379.7 | 950.6 | 1,828 | |
Income Tax Expense | (51.72) | (353.6) | - | - | - | - | |
Net Income | |||||||
Net Income | 1,274.4 | 11,440.8 | 9,565.6 | 2,794.4 | (1,223.1) | 1,631.8 | |
Supplemental | |||||||
EBIT | (103.9) | 503.5 | - | - | - | - | |
EBITDA | 1,636.7 | 11,662.5 | - | - | - | - | |