
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 476.3 | 713.2 | 2,560.4 | 2,960.8 | 2,048.1 | 2,135.9 | |
COGS | 204.4 | 211.6 | 1,724.6 | 2,651.8 | 1,993.3 | 2,054.9 | |
Gross Profit | 271.9 | 501.6 | 835.8 | 309.1 | 54.82 | 80.95 | |
Operating Expenses & Income | |||||||
Operating Income | 259.4 | 467 | 743.7 | 169.9 | (67.27) | (54.98) | |
Total Operating Expenses | 216.9 | 246.2 | 1,816.7 | 2,791 | 2,115.3 | 2,190.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.424648 | 18.5 | 25.16 | 29.8 | 26.04 | 33.09 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107.5) | (139.9) | (468.3) | (863.3) | (891) | (946.5) | |
Interest Income | 22.97 | 185.5 | 107.2 | 191.4 | 93.94 | 103.3 | |
Income Tax Expense | 37.62 | 112.2 | - | - | - | - | |
Net Income | |||||||
Net Income | 140.3 | 501.7 | 877.4 | 992.6 | 1,819.6 | 6,357.9 | |
Supplemental | |||||||
EBIT | 259.1 | 467 | - | - | - | - | |
EBITDA | 285.6 | 754.2 | - | - | - | - | |