
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 122.1 | 358 | 887.3 | 1,462.3 | 761.5 | 754.7 | |
COGS | 106.7 | 272.1 | 893.1 | 1,050.2 | 799.8 | 780.1 | |
Gross Profit | 15.39 | 85.98 | (5.760012) | 412.1 | (38.3) | (25.4) | |
Operating Expenses & Income | |||||||
Operating Income | (62.25) | 54.18 | (101.7) | 5.322908 | (220.2) | (195.3) | |
Total Operating Expenses | 184.4 | 303.8 | 989 | 1,457 | 981.7 | 950 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.806087 | 10.3 | 24.37 | 278.2 | 57.86 | 247.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.43) | (25.15) | (103) | (220.3) | (403.1) | (507.6) | |
Interest Income | 4.287007 | 4.312932 | 161.4 | 64.59 | 67.13 | 62.1 | |
Income Tax Expense | 12.29 | 40.05 | - | - | - | - | |
Net Income | |||||||
Net Income | 193 | 492.7 | 401.7 | 583.7 | (293.2) | (530) | |
Supplemental | |||||||
EBIT | (62.25) | 54.18 | - | - | - | - | |
EBITDA | 337 | 754.3 | - | - | - | - | |