
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,172.7 | 4,890 | 15,350.5 | 17,335.8 | 13,421.8 | 13,400.6 | |
COGS | 1,793.2 | 4,121.3 | 12,759.3 | 14,864.7 | 10,882.1 | 10,880.3 | |
Gross Profit | 379.4 | 768.7 | 2,591.2 | 2,471.1 | 2,539.7 | 2,520.2 | |
Operating Expenses & Income | |||||||
Operating Income | 537.1 | 578 | 1,730.7 | 1,738.9 | 1,544.7 | 1,558.1 | |
Total Operating Expenses | 1,635.5 | 4,312.1 | 13,619.9 | 15,596.9 | 11,877.1 | 11,842.5 | |
R&D Expenses | - | - | - | 5.389903 | - | - | |
Selling General & Admin Expenses | 90.66 | 127.7 | 362.3 | 537.2 | 528.4 | 1,066.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (134.8) | (402.9) | (1,119.4) | (2,486.4) | (846.9) | (836.2) | |
Interest Income | 8.973852 | 247.2 | 1,167.2 | 373.2 | 141.1 | 493.6 | |
Income Tax Expense | 90.16 | (48.67) | - | - | - | - | |
Net Income | |||||||
Net Income | 316.4 | 598 | 877.2 | (1,368.5) | (353.7) | 72.21 | |
Supplemental | |||||||
EBIT | 281.6 | - | - | - | - | - | |
EBITDA | 541.4 | 969.8 | - | - | - | - | |