| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,863.4 | 11,085.7 | 18,610.8 | 9,923.9 | 7,627.4 | 6,909.6 |
COGS | 2,520.7 | 9,870.4 | 16,020.5 | 10,009 | 7,728.5 | 6,988.1 |
Gross Profit | 342.7 | 1,215.3 | 2,590.3 | (85.06) | (101.1) | (78.57) |
Operating Expenses & Income | ||||||
Operating Income | 56.7 | 826 | 990.1 | (510.9) | (603.7) | (398.1) |
Total Operating Expenses | 2,806.7 | 10,259.7 | 17,620.7 | 10,434.8 | 8,231.1 | 7,307.7 |
R&D Expenses | 123.4 | 249.5 | 303.8 | 198.7 | 110.6 | 89.56 |
Selling General & Admin Expenses | 77.07 | 169.1 | 489.5 | 336.1 | 98.1 | 304.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (42.8) | (9.913) | (54.22) | (53.77) | (272.7) | (240.9) |
Interest Income | 1.235879 | 112.7 | 141.7 | 110.5 | 60.81 | 83.31 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (178.6) | 716.9 | 815.6 | (591.1) | (1,415.8) | (1,407.7) |
Supplemental | ||||||
EBIT | - | 1,052.1 | 988.6 | (510.9) | (1,097.7) | (1,110.2) |
EBITDA | - | 1,370.9 | 1,534 | 233.2 | (314.7) | (1,110.2) |
