
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,445.6 | 7,640.7 | 10,743.4 | 10,215.6 | 8,912.5 | 9,514.1 | |
COGS | 1,063.2 | 4,433.8 | 8,198.8 | 7,911 | 7,287 | 8,094.8 | |
Gross Profit | 382.4 | 3,206.9 | 2,544.5 | 2,304.6 | 1,625.5 | 1,419.4 | |
Operating Expenses & Income | |||||||
Operating Income | 313.7 | 3,066.3 | 1,589.7 | 774.2 | (382.1) | (506.4) | |
Total Operating Expenses | 1,131.9 | 4,574.3 | 9,153.7 | 9,441.4 | 9,294.6 | 10,020.6 | |
R&D Expenses | - | - | - | 0.707205 | - | - | |
Selling General & Admin Expenses | 23.79 | 51.17 | 408.5 | 411 | 370.2 | 429.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (350) | (374.3) | (932.2) | (913.8) | (856.9) | (1,035.5) | |
Interest Income | 31.5 | 59.34 | 759.2 | 724.8 | 286.4 | 427.6 | |
Income Tax Expense | (160.1) | (242.8) | - | - | - | - | |
Net Income | |||||||
Net Income | 38.89 | 2,351.2 | 5,496.4 | (3,898.6) | 467.1 | 256.9 | |
Supplemental | |||||||
EBIT | 261.2 | 3,029.4 | - | - | - | - | |
EBITDA | 263.4 | 3,226.9 | - | - | - | - | |