
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 620.3 | 1,362.3 | 5,729.2 | 5,258.7 | 4,675.4 | 5,252.6 | |
COGS | 544.4 | 1,189.9 | 5,136.9 | 3,897.3 | 3,925.8 | 4,502.9 | |
Gross Profit | 75.87 | 172.3 | 592.3 | 1,361.3 | 749.6 | 749.7 | |
Operating Expenses & Income | |||||||
Operating Income | 39.29 | 129.9 | 377.7 | 1,048.3 | 401.1 | 278.1 | |
Total Operating Expenses | 581 | 1,232.4 | 5,351.5 | 4,210.4 | 4,274.3 | 4,974.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.812922 | 12.26 | 67.1 | 73.93 | 90.19 | 454.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.16) | (19.21) | (11.74) | (129.2) | (508) | (540.6) | |
Interest Income | 14.63 | 22.75 | 47.28 | 38.53 | 65.05 | 60.78 | |
Income Tax Expense | 24.12 | 17.76 | - | - | - | - | |
Net Income | |||||||
Net Income | 31.71 | 175.4 | (288.8) | 583.1 | (200.8) | (304.3) | |
Supplemental | |||||||
EBIT | 39.29 | 128.2 | - | - | - | - | |
EBITDA | 82.28 | 216.8 | - | - | - | - | |