

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,123.4 | 1,251.5 | 2,456.3 | 17,377.6 | 5,298.8 | 6,686.5 | |
COGS | 1,108.6 | 969.5 | 1,201.9 | 11,817.4 | 2,757 | 3,485.8 | |
Gross Profit | 1,014.9 | 282 | 1,254.4 | 5,560.3 | 2,541.7 | 3,200.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,187.5 | 89.3 | 564.6 | 4,662.9 | 1,593.4 | 2,346.1 | |
Total Operating Expenses | 936 | 1,162.3 | 1,891.7 | 12,714.8 | 3,705.3 | 4,340.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 94.96 | 135.8 | 571 | 623.5 | 465.7 | 1,136.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (478.2) | (752.6) | (2,970.7) | (2,152.1) | (1,959.8) | (2,213.1) | |
Interest Income | 33.96 | 56.04 | 121 | - | - | 76.22 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 3,171.2 | 5,223.1 | 1,687.8 | 6,849.8 | 671.7 | 824.6 | |
Supplemental | |||||||
EBIT | 1,243.9 | 182.1 | - | - | - | - | |
EBITDA | 3,654.2 | 6,794.1 | - | - | - | - | |