
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,053.5 | 12,424.8 | 7,937.8 | 7,213.8 | 8,937.8 | 19,758.1 | |
COGS | 2,947 | 10,276.2 | 7,990.1 | 6,745.4 | 7,802.2 | 16,677.6 | |
Gross Profit | 1,106.5 | 2,148.5 | (52.27) | 468.4 | 1,135.6 | 3,080.5 | |
Operating Expenses & Income | |||||||
Operating Income | 569.3 | 1,188.5 | (1,405.4) | (415.6) | 89.74 | 996.3 | |
Total Operating Expenses | 3,484.2 | 11,236.2 | 9,343.3 | 7,629.4 | 8,848 | 18,761.8 | |
R&D Expenses | 208 | 543.5 | 441.7 | 454.7 | 460.9 | 547.8 | |
Selling General & Admin Expenses | 182.9 | 500.7 | 986.1 | 598.9 | 565.3 | 1,099 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.07) | (27.59) | (70.34) | (7.114193) | (64.35) | (255.1) | |
Interest Income | 3.896967 | 108.4 | 241.6 | 270.2 | 311.3 | 476.5 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 350.8 | 664.8 | (1,121.4) | (603.6) | (170.6) | 165.7 | |
Supplemental | |||||||
EBIT | - | 1,158.2 | (1,438) | (430.1) | 48.71 | 750.9 | |
EBITDA | - | 1,384.3 | (1,034.3) | 162.6 | 810.1 | 750.9 | |