

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,863.1 | 13,909.3 | 29,248.1 | 103,614.2 | 172,519.5 | 171,855.3 | |
COGS | 20,272.9 | 15,604.5 | 27,571.1 | 86,798.1 | 140,928.3 | 138,611.8 | |
Gross Profit | 2,590.2 | (1,695.2) | 1,677 | 16,816 | 31,591.2 | 33,243.5 | |
Operating Expenses & Income | |||||||
Operating Income | (1,939.8) | (5,839.3) | (3,001.3) | (8,288.6) | (2,007.1) | (2,761.3) | |
Total Operating Expenses | 24,802.9 | 19,748.6 | 32,249.3 | 111,902.7 | 174,526.7 | 174,616.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,450.1 | 1,710.9 | 6,856.7 | 25,074.6 | 17,377.2 | 31,238.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,581.1) | (2,480.4) | (14,574.2) | (25,409.8) | (39,878.8) | (42,649.6) | |
Interest Income | 89.81 | 3,213.3 | 3,050.7 | 8,149.8 | 129.6 | 1,474.3 | |
Income Tax Expense | 461.9 | 308.9 | - | - | - | - | |
Net Income | |||||||
Net Income | (4,206.6) | (9,488.1) | (14,394.6) | (18,073.2) | (35,556.2) | (48,358.6) | |
Supplemental | |||||||
EBIT | (2,661.4) | (5,672.5) | - | - | - | - | |
EBITDA | 1,393.7 | (178.1) | - | - | - | - | |