
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,413.3 | 1,939.7 | 16,457.9 | 23,055.7 | 22,833.9 | 22,833.9 | |
COGS | 602.6 | 943.3 | 14,844.4 | 20,716.4 | 19,915.9 | 19,915.9 | |
Gross Profit | 810.8 | 996.4 | 1,613.5 | 2,339.3 | 2,918 | 2,918 | |
Operating Expenses & Income | |||||||
Operating Income | (0.001) | 49.63 | 54.23 | 581.6 | 609 | 604 | |
Total Operating Expenses | 810.8 | 946.7 | 1,559.3 | 1,757.7 | 2,309 | 2,314 | |
R&D Expenses | 118.3 | 29.75 | 0.048 | - | - | - | |
Selling General & Admin Expenses | 692.5 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.221) | (0.166) | (16.27) | (24.46) | (26.14) | (26.14) | |
Interest Income | 4.81 | 0.032 | 0.332 | - | - | - | |
Income Tax Expense | 3.753 | 21.99 | 115.6 | 114.2 | 101 | 101 | |
Net Income | |||||||
Net Income | (82.93) | 1.293 | (278.4) | 345.7 | 809.5 | 809.5 | |
Supplemental | |||||||
EBIT | (79.18) | 24 | (135.1) | 529.3 | 609 | 697.6 | |
EBITDA | (64.47) | 67.53 | (19.21) | 644.1 | 733 | 821.5 | |