

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 488.6 | 686.9 | 1,650.7 | 5,298.3 | 3,126.7 | 3,296 | |
COGS | 201 | 240.4 | 462.4 | 3,499.8 | 1,489.6 | 1,552.6 | |
Gross Profit | 287.6 | 446.5 | 1,188.3 | 1,798.5 | 1,637.1 | 1,743.4 | |
Operating Expenses & Income | |||||||
Operating Income | 243.2 | 381.1 | 942.6 | 1,176.9 | 1,199.8 | 1,225.3 | |
Total Operating Expenses | 245.4 | 305.8 | 708.1 | 4,121.5 | 1,926.9 | 2,070.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 21.95 | 28.18 | 111.7 | 145.1 | 154.7 | 185.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (154.5) | (282) | (2,091) | (3,524.8) | (1,251.1) | (1,330) | |
Interest Income | - | - | 127 | 270.8 | 595.6 | 550.6 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,329.9 | 8,364.2 | 4,520.9 | 1,167.6 | (958.3) | (1,163.6) | |
Supplemental | |||||||
EBIT | 279.5 | 386.2 | - | - | - | - | |
EBITDA | 1,486.9 | 8,649.7 | - | - | - | - | |