
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,178.9 | 10,009.9 | 9,816.6 | 8,979.4 | 10,910.3 | 11,485 | |
COGS | 6,322.6 | 11,245.2 | 10,129.6 | 7,652.4 | 8,112.6 | 7,966.9 | |
Gross Profit | 856.3 | (1,235.3) | (313) | 1,327 | 2,797.7 | 3,518 | |
Operating Expenses & Income | |||||||
Operating Income | (730.7) | (101.2) | 1,141.1 | 858.4 | 1,708.5 | 1,309.8 | |
Total Operating Expenses | 7,909.5 | 10,111.1 | 8,675.5 | 8,121.1 | 9,201.8 | 10,175.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 11.68 | 26.44 | 26.7 | 23.58 | 31.78 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.12) | (164.3) | (290.5) | (287) | (396.9) | (417.5) | |
Interest Income | 1.765 | 2.847 | 3.27 | 12.11 | 100.7 | 145.6 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (552.9) | (240.4) | 772.2 | 470.3 | 1,218.9 | 1,332.8 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |