
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,081.6 | 4,864 | 8,645.4 | 10,492.8 | 9,009.2 | 9,206.1 | |
COGS | 919.9 | 4,238.7 | 6,998.9 | 8,670.7 | 7,904 | 8,221.8 | |
Gross Profit | 161.7 | 625.3 | 1,646.4 | 1,822.1 | 1,105.2 | 984.2 | |
Operating Expenses & Income | |||||||
Operating Income | 128.4 | 474.4 | 1,307.4 | 1,238.8 | 402.2 | 277 | |
Total Operating Expenses | 953.1 | 4,389.6 | 7,337.9 | 9,254 | 8,607.1 | 8,929.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 11.83 | 57.41 | 112.2 | 164.7 | 188.8 | 194.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.04) | (107.1) | (301) | (651.4) | (787.3) | (873.1) | |
Interest Income | 5.882753 | 15.93 | 25.04 | 97.86 | 93.88 | 120.8 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 88.55 | 168.1 | 411.9 | 298.6 | (409.7) | (568.3) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |