
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,612 | 2,047.8 | 5,035.7 | 2,882.1 | 2,331.9 | 2,616.9 | |
COGS | 2,140.4 | 993.2 | 2,333.2 | 1,377.1 | 1,264.2 | 1,570.1 | |
Gross Profit | 471.6 | 1,054.5 | 2,702.5 | 1,505 | 1,067.7 | 1,046.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,034.3) | (771.6) | (1,250.9) | (722.2) | (687.6) | (721.1) | |
Total Operating Expenses | 1,506 | 1,826.1 | 3,953.4 | 2,227.2 | 1,755.3 | 1,768.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 151 | 172 | 227 | 229 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.07) | (18.53) | (31.84) | (72.86) | (85.55) | (89.45) | |
Interest Income | 30.15 | 168.7 | 48.76 | 5.998 | 1.345 | - | |
Income Tax Expense | (10.47) | 103.8 | (5.268) | 3.93 | 10.83 | 12.72 | |
Net Income | |||||||
Net Income | (1,663.6) | (687.6) | (1,428.1) | (740.4) | (582.8) | (168.9) | |
Supplemental | |||||||
EBIT | (1,703.3) | (639) | (1,666) | (664.4) | (687.6) | (633.3) | |
EBITDA | (1,631.1) | (392.3) | (1,515.8) | (639.1) | (665.9) | (612.1) | |