
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 451.8 | 726.2 | 2,990.4 | 3,792.8 | 3,710.8 | 3,993.3 | |
COGS | 179.5 | 185.9 | 1,311.8 | 3,270.9 | 4,568.4 | 4,817.6 | |
Gross Profit | 272.3 | 540.3 | 1,678.6 | 521.8 | (857.6) | (824.3) | |
Operating Expenses & Income | |||||||
Operating Income | 250.9 | 484.2 | 1,479.6 | 223.8 | (1,198.5) | (1,206) | |
Total Operating Expenses | 200.9 | 241.9 | 1,510.8 | 3,568.9 | 4,909.3 | 5,199.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.272454 | 19.88 | 53.93 | 60.47 | 68.05 | 64.05 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76.72) | (263.3) | (987.6) | (1,313.3) | (1,046.4) | (1,023.5) | |
Interest Income | 14.09 | 49.59 | 259.6 | 239.8 | 9.064729 | 43.26 | |
Income Tax Expense | 39.5 | 60.85 | - | - | - | - | |
Net Income | |||||||
Net Income | 260.2 | 453.6 | 1,846.8 | 442.7 | (1,867.1) | (986.7) | |
Supplemental | |||||||
EBIT | 250.9 | 484.2 | - | - | - | - | |
EBITDA | 380 | 781.4 | - | - | - | - | |