

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,645 | 31,060.2 | 66,871.5 | 63,590.7 | 53,119.4 | 55,216.4 | |
COGS | 10,942.4 | 24,195.2 | 54,302.8 | 52,298.4 | 49,555.4 | 50,946.9 | |
Gross Profit | 3,702.5 | 6,864.9 | 12,568.7 | 11,292.3 | 3,564 | 4,269.5 | |
Operating Expenses & Income | |||||||
Operating Income | 3,134.4 | 6,140.2 | 10,991 | 7,348.1 | 71.44 | 668.8 | |
Total Operating Expenses | 11,510.5 | 24,920 | 55,880.5 | 56,242.5 | 53,047.9 | 54,547.6 | |
R&D Expenses | 0.351 | 10.43 | 33.29 | 128 | 50.28 | 50.24 | |
Selling General & Admin Expenses | 476.6 | 1,010.2 | 2,148.9 | 2,330.3 | 2,348 | 2,272.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (445.1) | (1,918.2) | (10,340.2) | (8,540.4) | (11,026.2) | (11,509.8) | |
Interest Income | 52.64 | 35.3 | 324.8 | 281 | 174.3 | 425.6 | |
Income Tax Expense | (1,885.4) | (10,535) | - | - | - | - | |
Net Income | |||||||
Net Income | 697.4 | 10,589.6 | 26,265.6 | 23,926.2 | (21,985.6) | (18,638.2) | |
Supplemental | |||||||
EBIT | 3,125.7 | 6,101.1 | - | - | - | - | |
EBITDA | (499.5) | 2,299.1 | - | - | - | - | |