
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,410.8 | 5,268.6 | 24,684.2 | 31,387.2 | 34,787.5 | 59,548.3 | |
COGS | 7,833.9 | 5,688.6 | 5,018.8 | 19,519.1 | 6,943.9 | 15,545.4 | |
Gross Profit | 1,576.9 | (420) | 19,665.4 | 11,868.1 | 27,843.6 | 37,370.5 | |
Operating Expenses & Income | |||||||
Operating Income | (2,348.6) | (3,609.5) | 4,547.5 | 6,211.2 | 6,709.2 | 12,108.9 | |
Total Operating Expenses | 3,906 | 5,260.1 | 15,118 | 5,711.6 | 21,134.4 | 19,310.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 413.6 | 330.3 | 11.85 | 50.82 | 184.4 | 203.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,383.5) | (1,665.3) | (1,913.5) | (1,656.9) | (1,526) | (3,031.2) | |
Interest Income | 1,458.4 | 1,584.8 | 83.02 | 1,480.4 | 53.64 | 2,228.8 | |
Income Tax Expense | 18.61 | 15.74 | 46.73 | 60.12 | 66.47 | 128.9 | |
Net Income | |||||||
Net Income | (3,846.6) | (5,231.9) | 2,638.3 | 4,603.4 | 5,074.8 | 8,893.5 | |
Supplemental | |||||||
EBIT | (2,444.5) | (3,550.9) | 4,568.9 | 6,320.4 | 6,758.1 | 12,262.4 | |
EBITDA | (287) | (1,517.3) | 6,455 | 8,174.6 | 8,762.5 | 16,456.3 | |