| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,688.2 | 3,157 | 2,888.5 | 4,021 | 4,205.5 | 4,170.3 |
COGS | 891.7 | 963 | 1,593.6 | 3,060.3 | 2,943.9 | 3,107.1 |
Gross Profit | 796.5 | 2,194 | 1,294.9 | 960.7 | 1,261.7 | 1,063.2 |
Operating Expenses & Income | ||||||
Operating Income | 735.1 | 2,087.6 | 1,166.3 | 628.3 | 976.5 | 753.2 |
Total Operating Expenses | 61.45 | 106.4 | 128.6 | 3,392.7 | 3,229.1 | 3,417.1 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 74.92 | 50.12 | 49.47 | 193.6 | 131.1 | 126.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,076.4) | (1,064.8) | (1,431) | (2,280.7) | (1,493.7) | (1,373.1) |
Interest Income | - | 61.59 | 36.79 | 911.8 | 260.5 | 207.9 |
Income Tax Expense | 201.1 | 267 | (453.2) | - | - | - |
Net Income | ||||||
Net Income | (3,802.5) | 3,289.8 | 1,286.2 | 2,573.8 | (1,818.6) | (695.3) |
Supplemental | ||||||
EBIT | 735.1 | 2,046.8 | 1,166.3 | - | - | - |
EBITDA | (2,397.8) | 4,625.4 | 2,262.4 | - | - | - |
