
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 913.6 | 3,414.2 | 12,852 | 13,250.5 | 11,300.5 | 11,292.9 | |
COGS | 853.2 | 2,868.5 | 10,239.5 | 11,954.1 | 11,503.9 | 11,739.7 | |
Gross Profit | 60.4 | 545.7 | 2,612.5 | 1,296.4 | (203.4) | (446.8) | |
Operating Expenses & Income | |||||||
Operating Income | 47.05 | 518.4 | 2,567 | 1,169.9 | (332.6) | (553.6) | |
Total Operating Expenses | 866.6 | 2,895.8 | 10,285 | 12,080.6 | 11,633.1 | 11,846.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.668251 | 10.26 | 40.24 | 51.27 | 63.65 | 73.42 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.15) | (55.2) | (1,072.8) | (1,393.2) | (949.3) | (943.3) | |
Interest Income | 26.88 | 22.25 | 321.1 | 962.5 | 1,321.7 | 1,432.7 | |
Income Tax Expense | (3.35647) | 65.32 | - | - | - | - | |
Net Income | |||||||
Net Income | 37.62 | 473.4 | 2,027.4 | 210.8 | (1,147.3) | (1,317.9) | |
Supplemental | |||||||
EBIT | 39.8 | 531.5 | - | - | - | - | |
EBITDA | 190 | 772.8 | - | - | - | - | |