
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 458.1 | 2,253.1 | 3,266.5 | 4,963.1 | 4,728.9 | 3,950.7 | |
COGS | 378.1 | 1,348.4 | 2,504 | 4,209.9 | 4,711.6 | 4,061.6 | |
Gross Profit | 79.95 | 904.6 | 762.5 | 753.1 | 17.37 | (110.9) | |
Operating Expenses & Income | |||||||
Operating Income | 50.1 | 770.7 | 460.8 | 558.2 | (10.14) | (197.6) | |
Total Operating Expenses | 408 | 1,482.4 | 2,805.7 | 4,404.9 | 4,739.1 | 4,148.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 17.34 | 119.7 | 151.3 | 211.6 | 136.7 | 159.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.677286) | (179.2) | (321.1) | (23.36) | (19.52) | (109.6) | |
Interest Income | 0.657077 | 11.19 | 50.69 | 93.88 | 247.3 | 242.3 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 6.959565 | 700.2 | 1,047.1 | 832.4 | (191.3) | (303.2) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |