
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,292.7 | 3,371.7 | 4,592.6 | 8,952.1 | 6,954.4 | 6,677.1 | |
COGS | 885 | 2,821.4 | 3,724.6 | 7,115.5 | 6,389.8 | 6,163.5 | |
Gross Profit | 407.7 | 550.3 | 868 | 1,836.6 | 564.6 | 513.7 | |
Operating Expenses & Income | |||||||
Operating Income | 239.8 | 207.8 | 270.7 | 843.8 | (315) | (331.2) | |
Total Operating Expenses | 1,052.9 | 3,163.9 | 4,321.8 | 8,108.3 | 7,269.4 | 7,008.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 109.9 | 232.5 | 428.3 | 592.8 | 393.1 | 369.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (225.4) | (538) | (831.9) | (3,595.9) | (4,365.8) | (4,205.2) | |
Interest Income | 41.3 | 82.21 | 98.88 | 196.9 | 384.7 | 382.1 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 45.97 | 911.8 | 734.3 | (2,060.2) | (3,901.6) | (3,796.9) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |