
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 570.6 | 267.9 | 3,971.4 | 1,202.4 | 1,326.7 | 2,857.2 | |
COGS | 281.8 | 153.3 | 2,889.2 | 1,201.6 | 1,199.2 | 3,500.5 | |
Gross Profit | 288.8 | 114.7 | 1,082.2 | 0.824309 | 127.5 | (643.3) | |
Operating Expenses & Income | |||||||
Operating Income | 89.46 | 52.6 | 1,144.2 | (159.6) | 12.62 | (653.6) | |
Total Operating Expenses | 481.1 | 215.3 | 2,827.2 | 1,362 | 1,314.1 | 3,510.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 186.4 | 11.44 | 22.84 | 48.72 | 70.72 | 127.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.28) | (85.84) | (223.9) | (194.8) | (382.2) | (585) | |
Interest Income | 50.85 | 4.962438 | 16.45 | 6.138496 | - | 14.21 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 292.6 | 604.6 | 355.6 | (340) | (425.3) | (551.9) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |