
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 498.4 | 534.5 | 987.9 | 1,327.5 | 4,646.2 | 4,444.1 | |
COGS | 653.4 | 497.6 | 1,295.4 | 1,701 | 6,291.5 | 9,183 | |
Gross Profit | (155) | 36.87 | (307.5) | (373.6) | (1,645.3) | (4,738.9) | |
Operating Expenses & Income | |||||||
Operating Income | (194.2) | 5.06006 | (231.6) | (455.3) | (1,680.5) | (5,194.5) | |
Total Operating Expenses | 692.6 | 529.4 | 1,219.5 | 1,782.8 | 6,326.7 | 9,638.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.47 | 10.85 | 43.21 | 53.72 | 204 | 741.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (305.6) | (384.4) | (675.7) | (333.4) | (1,945.5) | (1,251) | |
Interest Income | 127.9 | 181.6 | 309.3 | 186.3 | 1,080.8 | 1,107 | |
Income Tax Expense | 3.144244 | 10.04 | 19.68 | 38.55 | - | - | |
Net Income | |||||||
Net Income | (477.7) | (399.2) | (716.9) | (507) | 644.5 | (1,353.3) | |
Supplemental | |||||||
EBIT | (212.1) | (8.079408) | (232.7) | (584.9) | - | - | |
EBITDA | (91.71) | 69.85 | 78.37 | 18.33 | - | - | |