

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 618.7 | 1,189.5 | 3,416.4 | 10,767.9 | 11,026.5 | 17,179.3 | |
COGS | 899.5 | 1,205.5 | 4,685.1 | 10,363.8 | 12,600.7 | 17,281.2 | |
Gross Profit | (280.8) | (15.97) | (1,268.7) | 404.1 | (1,574.2) | (101.9) | |
Operating Expenses & Income | |||||||
Operating Income | (322.5) | (84.42) | (1,680.9) | (450.5) | (2,630.5) | (2,828.9) | |
Total Operating Expenses | 941.2 | 1,273.9 | 5,097.3 | 11,218.4 | 13,657 | 20,008.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 18.23 | 35.66 | 150 | 386.9 | 506.7 | 1,736.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (258.5) | (523.2) | (818.3) | (2,033.5) | (2,232) | (2,696.7) | |
Interest Income | 180.9 | 384.3 | 563.9 | 1,863.7 | 2,701.3 | 2,968.7 | |
Income Tax Expense | (0.264675) | 7.236853 | - | - | - | - | |
Net Income | |||||||
Net Income | (434.5) | (377.5) | (720.6) | 3,758.6 | (886.7) | (947.2) | |
Supplemental | |||||||
EBIT | (332.6) | (84.13) | - | - | - | - | |
EBITDA | (74.54) | 280.4 | - | - | - | - | |