

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,173.1 | 14,038.8 | 46,522.1 | 50,026.5 | 39,410.9 | 38,335 | |
COGS | 6,290.3 | 12,024.3 | 41,964.9 | 43,191.8 | 32,834.1 | 31,916.3 | |
Gross Profit | 882.8 | 2,014.5 | 4,557.2 | 6,834.7 | 6,576.8 | 6,418.7 | |
Operating Expenses & Income | |||||||
Operating Income | 331.8 | 651.3 | (948.4) | (829.5) | 142.4 | 27.62 | |
Total Operating Expenses | 6,841.4 | 13,387.6 | 47,470.5 | 50,856 | 39,268.5 | 38,307.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 180.8 | 525 | 1,985.5 | 2,462.9 | 1,925.2 | 1,954.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (319) | (633.2) | (2,846.2) | (5,539.8) | (4,274.7) | (3,971.6) | |
Interest Income | 81.77 | 169.2 | 872.8 | 1,437.4 | 730.5 | 664.5 | |
Income Tax Expense | (8.162601) | (112.5) | - | - | - | - | |
Net Income | |||||||
Net Income | 82.27 | 278.4 | 101 | (2,199.7) | (792.5) | (648.1) | |
Supplemental | |||||||
EBIT | 330.8 | 688.4 | - | - | - | - | |
EBITDA | 486 | 930.9 | - | - | - | - | |