
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,345.1 | 2,432.3 | 3,592.9 | 4,652.6 | 7,698.8 | 7,698.8 |
COGS | 1,127.7 | 2,148.6 | 3,198.3 | 4,093 | 6,735.5 | 6,735.5 |
Gross Profit | 217.4 | 283.7 | 394.6 | 559.5 | 963.3 | 963.3 |
Operating Expenses & Income | ||||||
Operating Income | 69.95 | (205.6) | (76.87) | 72.69 | 228 | 228 |
Total Operating Expenses | 1,275.2 | 2,637.8 | 3,669.7 | 4,579.9 | 7,470.9 | 7,470.9 |
R&D Expenses | 9.522 | 135.7 | 106.4 | 94.87 | 175.3 | 175.3 |
Selling General & Admin Expenses | 137.9 | 353.6 | 365.1 | 392 | 560.1 | 560.1 |
Earnings from Continuing Operations | ||||||
Interest Expense | (22.77) | (51.63) | (81.75) | (95.1) | (97.26) | (97.26) |
Interest Income | 1.689 | 5.07 | 1.389 | 5.697 | 4.79 | 4.79 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 80.56 | (211.3) | 131.4 | 70.25 | 222.4 | 222.4 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |