
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 737.1 | 2,114.5 | 5,951.4 | 5,592.1 | 5,814.8 | 6,034.1 | |
COGS | 616.8 | 1,948.3 | 5,118 | 5,356.7 | 5,412.1 | 5,341 | |
Gross Profit | 120.3 | 166.2 | 833.4 | 235.4 | 402.7 | 693.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2.090141 | 56.32 | 276 | (500.1) | (352.5) | (221.3) | |
Total Operating Expenses | 735 | 2,058.2 | 5,675.4 | 6,092.2 | 6,167.3 | 6,255.4 | |
R&D Expenses | - | - | - | - | - | 1.504878 | |
Selling General & Admin Expenses | 109.8 | 101.7 | 441.9 | 706.6 | 642.4 | 798.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (88.69) | (255.1) | (869.1) | (1,065.2) | (465.6) | (684.8) | |
Interest Income | 13.62 | 23.07 | 122.1 | 9.741 | 9.965 | 10.1 | |
Income Tax Expense | 2.336 | (85.17) | - | - | - | - | |
Net Income | |||||||
Net Income | (689.6) | (769.7) | 1,259.9 | 328.2 | (120.4) | (95.43) | |
Supplemental | |||||||
EBIT | 2.025 | 56.16 | - | - | - | - | |
EBITDA | (549) | (526.6) | - | - | - | - | |