

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,520.1 | 17,441 | 68,322.4 | 90,886.1 | 83,519.3 | 87,322.7 | |
COGS | 6,253.3 | 14,536.7 | 61,039.2 | 79,219.6 | 72,277.8 | 76,121.3 | |
Gross Profit | 1,266.8 | 2,904.2 | 7,283.2 | 11,666.5 | 11,241.5 | 11,201.5 | |
Operating Expenses & Income | |||||||
Operating Income | 529.4 | 1,220.5 | 257.3 | 2,066.3 | 2,082.7 | 1,358.3 | |
Total Operating Expenses | 6,990.7 | 16,220.4 | 68,065.2 | 88,819.8 | 81,436.6 | 85,964.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 223.1 | 557.3 | 2,064.2 | 2,657 | 2,310.4 | 2,462.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.01) | (100.4) | (2,021.7) | (6,115.8) | (5,365.6) | (5,508.4) | |
Interest Income | 30.89 | 54.33 | 649.3 | 553.4 | 281.8 | 259.4 | |
Income Tax Expense | 7.942 | 76.36 | - | - | - | - | |
Net Income | |||||||
Net Income | 131.5 | 524.9 | 1,079.2 | (1,858.5) | (2,251) | (2,525.7) | |
Supplemental | |||||||
EBIT | 394 | 983 | - | - | - | - | |
EBITDA | 532.3 | 900.1 | - | - | - | - | |