
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,225.2 | 2,905.2 | 3,784.3 | 4,820.8 | 8,101 | 13,231.3 |
COGS | 1,200.5 | 3,161.5 | 3,594.7 | 4,117.5 | 6,609.6 | 10,991.4 |
Gross Profit | 24.66 | (256.3) | 189.6 | 703.3 | 1,491.4 | 2,239.9 |
Operating Expenses & Income | ||||||
Operating Income | (271.6) | (1,500.2) | (460) | (85.39) | 377.2 | 286.3 |
Total Operating Expenses | 1,496.8 | 4,405.4 | 4,244.2 | 4,906.2 | 7,723.8 | 12,945 |
R&D Expenses | 180.6 | 290.7 | 385.6 | 522.6 | 520.3 | - |
Selling General & Admin Expenses | 37.7 | 230.4 | 298.2 | 326 | 383.6 | 731.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (57.38) | (29.89) | (36.21) | (36.27) | (127.9) | (53.56) |
Interest Income | 6.664163 | 28.23 | 89.61 | 159.7 | 231.9 | 401.9 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (328.7) | (1,518.7) | (536.4) | 85.52 | 808.5 | 899.6 |
Supplemental | ||||||
EBIT | - | (1,499.4) | (482.8) | 198.9 | 737.1 | - |
EBITDA | - | (1,239.8) | (106.5) | 771.1 | 1,496.2 | - |