

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,330 | 22,204.8 | 42,175.5 | 55,065.7 | 71,453.6 | 78,286 | |
COGS | 6,739.6 | 19,077 | 35,087.6 | 51,458.7 | 65,442.5 | 71,665.5 | |
Gross Profit | 590.4 | 3,127.7 | 7,087.9 | 3,607 | 6,011.1 | 6,620.5 | |
Operating Expenses & Income | |||||||
Operating Income | 181.6 | 2,346 | 5,148 | 988.6 | 2,756.8 | 2,825.3 | |
Total Operating Expenses | 7,148.3 | 19,858.7 | 37,027.5 | 54,077.1 | 68,696.8 | 75,460.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 212.3 | 511.5 | 784.1 | 1,111.8 | 1,379.8 | 1,433.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (225.6) | (995) | (1,486.4) | (1,983.2) | (1,303.4) | (1,043.3) | |
Interest Income | 6.415 | 163.4 | 684.4 | 899.3 | 837.7 | 1,089 | |
Income Tax Expense | (9.528) | 408.7 | - | - | - | - | |
Net Income | |||||||
Net Income | 94.32 | 1,349.7 | 4,102.6 | (226.6) | 1,271.7 | 1,829.7 | |
Supplemental | |||||||
EBIT | 289.9 | 2,346 | - | - | - | - | |
EBITDA | 596.7 | 3,314.6 | - | - | - | - | |