
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,224.3 | 2,707 | 7,274.4 | 4,241.3 | 4,746.8 | 9,467.2 | |
COGS | 792.6 | 2,581 | 6,200.3 | 3,400.4 | 4,155.3 | 8,345 | |
Gross Profit | 1,224.3 | 125.9 | 1,074.1 | 840.9 | 591.6 | 3,629 | |
Operating Expenses & Income | |||||||
Operating Income | (48.86) | (392.5) | 319.6 | 3,682.1 | (98.28) | 2,217.7 | |
Total Operating Expenses | 482.2 | 521.8 | 758 | 559.2 | 689.8 | 1,411.3 | |
R&D Expenses | 0 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 119.7 | 213 | 119 | 171.3 | 160.7 | 331.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (177.9) | (406.9) | (261.2) | (131.8) | (99.53) | (101.4) | |
Interest Income | 120.5 | 355.2 | 7.08 | 71.12 | 31.87 | 39.02 | |
Income Tax Expense | (29.66) | (104.9) | 49.63 | 163.8 | 187.7 | 296.3 | |
Net Income | |||||||
Net Income | (121) | (476) | (30.09) | (3.954) | (343.8) | (656.6) | |
Supplemental | |||||||
EBIT | (22.71) | (392.5) | 237 | 286 | (107) | (292.9) | |
EBITDA | 12.51 | (375.8) | 250.7 | 302 | (95.09) | (269.1) | |