
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 427.7 | 1,230.9 | 3,224 | 3,559.8 | 2,942.9 | 2,886 | |
COGS | 304.4 | 805 | 2,735.6 | 3,584.3 | 2,843.1 | 2,895.4 | |
Gross Profit | 123.3 | 425.9 | 488.4 | (24.51) | 99.85 | (9.396969) | |
Operating Expenses & Income | |||||||
Operating Income | 93.85 | 347.2 | 49.16 | (606.6) | (535.3) | (644.7) | |
Total Operating Expenses | 333.9 | 883.6 | 3,174.9 | 4,166.4 | 3,478.2 | 3,530.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 25.98 | 37.35 | 74.31 | 179.9 | 155.7 | 162 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.55) | (78.71) | (441.5) | (645.8) | (556.7) | (562.5) | |
Interest Income | 5.267623 | 2.600185 | 110 | 13.88 | 12.85 | 18.11 | |
Income Tax Expense | 19.12 | (114.1) | - | - | - | - | |
Net Income | |||||||
Net Income | 3.786438 | 310.7 | 1,368.9 | (87.56) | (1,382.3) | (839.9) | |
Supplemental | |||||||
EBIT | 88.51 | 371.4 | - | - | - | - | |
EBITDA | 84.88 | 378.5 | - | - | - | - | |