
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 15.83 | 228.9 | 1,915.4 | 5,131 | 6,227.4 | |
COGS | 12.12 | 68.78 | 493.4 | 1,453 | 1,906.6 | |
Gross Profit | 3.708 | 160.2 | 1,422.1 | 3,678 | 4,320.8 | |
Operating Expenses & Income | ||||||
Operating Income | (22.88) | (14.45) | 324.4 | (46) | (162.5) | |
Total Operating Expenses | 26.59 | 174.6 | 1,097.7 | 3,724 | 4,483.3 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 6.001 | 29.84 | 118.6 | 651 | 640.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (9.444) | (28.4) | (360.8) | (1,229) | (1,501.2) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (4.15) | 35.7 | 119.2 | (48) | (10.04) | |
Net Income | ||||||
Net Income | (31.05) | (593.7) | (863.4) | (1,167) | (1,592.4) | |
Supplemental | ||||||
EBIT | (25.57) | (529.6) | (383.4) | 14 | (101.2) | |
EBITDA | (13.88) | (426.4) | 480 | 2,468 | 3,056.7 | |