

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,223 | 30,668.5 | 62,279.3 | 76,165.9 | 53,909.4 | 52,325.6 | |
COGS | 14,942.9 | 27,058.7 | 60,504.9 | 68,341.4 | 51,992.4 | 50,546.6 | |
Gross Profit | 1,280.1 | 3,609.8 | 1,774.4 | 7,824.5 | 1,917 | 1,779.1 | |
Operating Expenses & Income | |||||||
Operating Income | 242.1 | 2,075.5 | (2,623.9) | 2,139.1 | (1,042.3) | (889.2) | |
Total Operating Expenses | 15,980.9 | 28,593 | 64,903.2 | 74,026.8 | 54,951.7 | 53,214.8 | |
R&D Expenses | 28.23 | 27.33 | 81.26 | 74.27 | 57.1 | 59.44 | |
Selling General & Admin Expenses | 460.1 | 964.7 | 3,065.3 | 4,279.2 | 2,463.5 | 4,344.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (159.6) | (407.5) | (1,496.2) | (1,811.5) | (1,704.4) | (1,218.8) | |
Interest Income | 274.2 | 131.7 | 268.7 | 892.2 | 462.1 | 397 | |
Income Tax Expense | 299.7 | (216.8) | - | - | - | - | |
Net Income | |||||||
Net Income | 839.2 | 3,473.3 | (1,608.6) | 528.9 | (5,721.5) | (5,298.7) | |
Supplemental | |||||||
EBIT | 367.1 | 2,889.7 | - | - | - | - | |
EBITDA | 1,782 | 4,240.4 | - | - | - | - | |