
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,841.5 | 5,129.9 | 14,982.7 | 25,181.6 | 29,884.4 | 22,380.7 | |
COGS | 2,568.3 | 3,430.8 | 11,700.9 | 23,707.7 | 27,614.7 | 20,848.1 | |
Gross Profit | 273.2 | 1,699.1 | 3,281.9 | 1,473.9 | 2,269.7 | 1,532.5 | |
Operating Expenses & Income | |||||||
Operating Income | 134.8 | 1,506 | 2,756.5 | 366.2 | 1,097.2 | 90.97 | |
Total Operating Expenses | 2,706.7 | 3,624 | 12,226.3 | 24,815.4 | 28,787.3 | 22,289.7 | |
R&D Expenses | 10.98 | 15.89 | 54.25 | 80.75 | 91.64 | 94.5 | |
Selling General & Admin Expenses | 156.5 | 90.14 | 174.6 | 292 | 294.8 | (63.84) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (260.5) | (329.6) | (965.8) | (2,387.8) | (3,102.4) | (2,455.5) | |
Interest Income | 20.93 | 24.39 | 40.07 | 313.3 | 171.9 | 118.4 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (26.22) | 1,353.7 | 6,764.5 | 272.7 | (883) | (2,332.5) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |