
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,851.8 | 930.2 | 1,133.4 | 1,320.7 | 12,175.8 | 20,519.3 | |
COGS | 5,396.5 | 964.8 | 1,072.8 | 1,181.9 | 10,766.2 | 18,035.5 | |
Gross Profit | (544.7) | (34.59) | 60.55 | 138.8 | 1,409.5 | 2,483.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,647.2) | (177.9) | (226.2) | 27.1 | 496 | 991.4 | |
Total Operating Expenses | 1,098.6 | 143.3 | 286.8 | 111.7 | 924.6 | 1,492.4 | |
R&D Expenses | 41.03 | 5.69346 | 5.903048 | 6.29356 | 62.54 | 102.9 | |
Selling General & Admin Expenses | 1,129 | 126.8 | 14.08 | 25.58 | 141.9 | 919.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (99.08) | (12.74) | (13.46) | (16.24) | (148.4) | (193.5) | |
Interest Income | 20.6 | 380.5 | 11.52 | 15.67 | 209.1 | 210 | |
Income Tax Expense | 73.13 | 1.377576 | 2.200564 | 1.988388 | 38.15 | 75.19 | |
Net Income | |||||||
Net Income | (6,047) | 212 | (141) | 12.95 | 198.7 | 457.4 | |
Supplemental | |||||||
EBIT | (6,020.1) | (159.3) | (132.4) | 32.87 | 496 | 1,000 | |
EBITDA | (5,799.6) | (127.8) | (70.64) | 94.4 | 979.6 | 1,707.4 | |