| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,084.7 | 6,732.3 | 17,869.4 | 36,173 | 24,533.9 | 63,226.7 | |
COGS | 11,366.9 | 9,970.4 | 11,611.4 | 7,835 | 13,900.9 | 22,800.3 | |
Gross Profit | (2,282.2) | (3,238.1) | 6,258 | 28,338 | 10,632.9 | 40,426.4 | |
Operating Expenses & Income | |||||||
Operating Income | (5,323.6) | (6,175.1) | 1,792.2 | 2,647 | 5,286.1 | 8,648.3 | |
Total Operating Expenses | 3,041.3 | 2,937 | 4,465.9 | 25,691 | 5,346.8 | 31,778.1 | |
R&D Expenses | 243.4 | - | 9.393 | 42.19 | - | 42.19 | |
Selling General & Admin Expenses | 430.3 | 314.1 | 333.1 | 388.6 | 451.4 | 4,983.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3,015.3) | (3,316) | (4,336.7) | (4,277.1) | (4,089.9) | (8,156.3) | |
Interest Income | 2,888.7 | 2,989.1 | 214.6 | 4,017.5 | 3,915.2 | 4,144.5 | |
Income Tax Expense | 43.28 | 5.634 | 98.36 | 48.56 | 39.78 | 107.5 | |
Net Income | |||||||
Net Income | (3,809) | (5,113.1) | (1,743.9) | (784.6) | 1,058.3 | 836.4 | |
Supplemental | |||||||
EBIT | (4,881) | (6,659.1) | 740.6 | 2,643.3 | 5,286.1 | - | |
EBITDA | 556.1 | (2,073.1) | 5,186.4 | 7,121.7 | 9,709.6 | 16,306.6 | |
