
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 278.9 | 1,549.8 | 2,807.8 | 4,123.4 | 3,963.5 | 4,086.8 | |
COGS | 230.3 | 1,190.4 | 2,172.7 | 3,507.2 | 3,565.1 | 3,637.9 | |
Gross Profit | 48.59 | 359.4 | 635.1 | 616.1 | 398.4 | 448.8 | |
Operating Expenses & Income | |||||||
Operating Income | 25.82 | 204.3 | 263.7 | (20.02) | (265.1) | (209.6) | |
Total Operating Expenses | 253.1 | 1,345.5 | 2,544.2 | 4,143.4 | 4,228.6 | 4,296.4 | |
R&D Expenses | - | 15.85 | 9.904777 | - | - | - | |
Selling General & Admin Expenses | 9.518578 | 79.07 | 149.9 | 272 | 264.2 | 246.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.63) | (86.83) | (121.9) | (428.1) | (218.8) | (203) | |
Interest Income | 34.92 | 49.34 | 116.4 | 322 | 130 | 96.05 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 32.76 | 131.7 | 200.4 | (153.5) | (101) | (81.29) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |