
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 438.6 | 4,179.6 | 11,164.8 | 10,076.5 | 8,236.5 | 7,290.4 | |
COGS | 361.7 | 3,311.7 | 8,841 | 9,020.9 | 7,351.4 | 6,600.9 | |
Gross Profit | 76.87 | 867.9 | 2,323.8 | 1,055.5 | 885.1 | 689.5 | |
Operating Expenses & Income | |||||||
Operating Income | 79.83 | 867.1 | 2,040.3 | 639.9 | 544 | 242.7 | |
Total Operating Expenses | 358.7 | 3,312.5 | 9,124.6 | 9,436.6 | 7,692.5 | 7,047.7 | |
R&D Expenses | - | - | - | 7.734205 | 29.33 | 26.05 | |
Selling General & Admin Expenses | 3.079777 | 17.58 | 220.1 | 327.7 | 235 | 267.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.191942) | (25.3) | (81.43) | (170.8) | (251.6) | (279.8) | |
Interest Income | 0.479428 | 21.47 | 207.4 | 249.7 | 143.8 | 139 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 48.4 | 816 | 1,500.3 | 260.7 | (10.75) | 59.46 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |