
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,374.7 | 3,582.7 | 4,221.6 | 5,507.8 | 7,704.1 | 10,238 |
COGS | 3,977.4 | 3,509.4 | 3,997.5 | 5,260.9 | 6,930.5 | 8,334.8 |
Gross Profit | 397.3 | 73.31 | 224.1 | 246.8 | 773.7 | 1,903.2 |
Operating Expenses & Income | ||||||
Operating Income | 269.4 | (27.56) | 107.5 | 134.3 | 602.2 | 1,643.7 |
Total Operating Expenses | 4,105.3 | 3,610.3 | 4,114.1 | 5,373.4 | 7,101.9 | 8,594.3 |
R&D Expenses | 10.54 | 10.77 | 17.36 | 19.39 | 29.7 | 40.96 |
Selling General & Admin Expenses | 117.4 | 90.11 | 99.2 | 93.11 | 141.8 | 218.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (7.377) | (4.498) | (6.859) | (27.59) | (42.55) | (53.15) |
Interest Income | 0.123 | 2.565 | 4.447 | 2.948 | 2.38 | 2.547 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 212.2 | 18.34 | 78.09 | 142.4 | 445.9 | 1,268 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |