
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,205.7 | 13,772.3 | 11,267.7 | 24,271.1 | 35,250.9 | 49,739.1 | |
COGS | 8,849.3 | 13,163.1 | 10,613.6 | 23,228.6 | 33,849.7 | 46,543.8 | |
Gross Profit | 356.4 | 609.2 | 654.1 | 1,042.5 | 1,401.2 | 3,195.3 | |
Operating Expenses & Income | |||||||
Operating Income | 259.1 | 509.7 | 530.9 | 762.1 | 1,086.9 | 2,578.6 | |
Total Operating Expenses | 8,946.6 | 13,262.6 | 10,736.8 | 23,509 | 34,164 | 47,160.5 | |
R&D Expenses | 9.837659 | 12.66 | 10.57 | 20.84 | 18.71 | 19.4 | |
Selling General & Admin Expenses | 48.42 | 41.37 | 41.47 | 145.3 | 130.3 | 479.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.96) | (118) | (144.8) | (250.2) | (246.9) | (357.6) | |
Interest Income | 4.23472 | 1.139285 | 1.280603 | 12.98 | 20.23 | 28.3 | |
Income Tax Expense | 47.71 | 75.72 | - | - | - | - | |
Net Income | |||||||
Net Income | 223.9 | 313.7 | 377.7 | 264.1 | 544.6 | 1,670.5 | |
Supplemental | |||||||
EBIT | 251.1 | - | - | - | - | - | |
EBITDA | 340.2 | 521.9 | - | - | - | - | |