
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 781.6 | 1,373.1 | 9,860.5 | 10,885.6 | 6,403.6 | 6,813.9 | |
COGS | 559.2 | 731.1 | 6,952.3 | 5,844.1 | 7,002.4 | 6,115.5 | |
Gross Profit | 222.4 | 641.9 | 2,908.2 | 5,041.5 | (598.8) | 698.4 | |
Operating Expenses & Income | |||||||
Operating Income | 8.248442 | 286.2 | 145.9 | 2,562.9 | (3,142.6) | (2,036.5) | |
Total Operating Expenses | 773.4 | 1,086.9 | 9,714.5 | 8,322.7 | 9,546.2 | 8,915.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 119.2 | 186.1 | 1,418.1 | 901.3 | 1,104.1 | 959.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.61) | (168.4) | (1,058.3) | (823) | (1,650.7) | (1,889) | |
Interest Income | - | - | - | - | 0.22861 | 0.0167 | |
Income Tax Expense | 8.430637 | 24.05 | - | - | - | - | |
Net Income | |||||||
Net Income | (19.57) | (8.097741) | 1,225.9 | (1,864.5) | (4,597.7) | (4,511.5) | |
Supplemental | |||||||
EBIT | 41.98 | 267.2 | - | - | - | - | |
EBITDA | 47.46 | 235.3 | - | - | - | - | |