

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,874 | 1,605 | 6,534 | 7,080 | 4,579.8 | 11,751.5 | |
COGS | 1,147 | 1,118 | 1,298 | 2,901 | 2,230.3 | 5,266.1 | |
Gross Profit | 1,727 | 487 | 5,236 | 4,179 | 2,349.5 | 6,485.4 | |
Operating Expenses & Income | |||||||
Operating Income | (537) | (1,165) | 1,225 | 1,366 | 1,291.9 | 2,549.9 | |
Total Operating Expenses | 2,264 | 1,659 | 4,011 | 2,813 | 1,057.6 | 3,935.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2 | 2 | 11 | 31 | 177 | 31 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (371.8) | (445.1) | (497) | (425.7) | (366.5) | (738.8) | |
Interest Income | 2 | 19 | 48 | 67 | 36 | - | |
Income Tax Expense | 3 | (6) | 49 | (35) | 5.007396 | 18 | |
Net Income | |||||||
Net Income | (1,048) | (1,582) | 692 | 1,045 | 897.3 | 1,797.9 | |
Supplemental | |||||||
EBIT | (708) | (1,177) | 1,246 | 1,392 | 1,291.9 | 2,575.9 | |
EBITDA | 25 | (427) | 2,055 | 2,146 | 2,083.9 | 4,138.6 | |