
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,933.8 | 5,988.8 | 16,600 | 17,592.2 | 14,289.5 | 14,510 | |
COGS | 1,601.9 | 5,114.6 | 14,230.2 | 15,504.8 | 12,850 | 13,227.7 | |
Gross Profit | 331.9 | 874.2 | 2,369.8 | 2,087.4 | 1,439.5 | 1,282.3 | |
Operating Expenses & Income | |||||||
Operating Income | 160.9 | 728.5 | 1,387 | 842.9 | (68.65) | (405.6) | |
Total Operating Expenses | 1,772.9 | 5,260.3 | 15,213 | 16,749.3 | 14,358.1 | 14,915.5 | |
R&D Expenses | - | - | - | - | - | 1.504878 | |
Selling General & Admin Expenses | 123.8 | 140.9 | 576.3 | 909.1 | 1,050.9 | 1,164.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (204.4) | (455) | (1,481.2) | (1,061.2) | (828.7) | (2,056.5) | |
Interest Income | 46.61 | 6.708 | 71.8 | 294.8 | 34.6 | 42.57 | |
Income Tax Expense | 29.55 | (61.3) | - | - | - | - | |
Net Income | |||||||
Net Income | (604.4) | (447.7) | 2,647.8 | 28.82 | (228.8) | (845) | |
Supplemental | |||||||
EBIT | 200 | 714 | - | - | - | - | |
EBITDA | (462.9) | (130.3) | - | - | - | - | |