

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,853.7 | 13,060.1 | 15,117.6 | 15,930.9 | 19,215.6 | 20,155 | |
COGS | 8,875.9 | 9,541.7 | 9,994 | 8,873.4 | 11,096.8 | 11,144.5 | |
Gross Profit | 977.8 | 3,518.4 | 6,579.5 | 7,057.5 | 8,118.7 | 9,010.5 | |
Operating Expenses & Income | |||||||
Operating Income | (3,219.2) | (1,707.1) | (105.6) | (2,259.5) | (2,688.6) | (1,843.4) | |
Total Operating Expenses | 4,197 | 5,225.5 | 6,685.1 | 9,317.1 | 10,807.3 | 10,853.9 | |
R&D Expenses | 76.81 | 548 | 1,018 | - | 3,809 | - | |
Selling General & Admin Expenses | 3,703.5 | 4,229.4 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.903) | (3.643) | (2.971) | (58.11) | (8.259) | (8.539) | |
Interest Income | 7.089 | 10.72 | 26.73 | 23.62 | 18.21 | - | |
Income Tax Expense | 180.1 | 92.09 | 281.3 | 377.1 | 223.8 | 133 | |
Net Income | |||||||
Net Income | (3,049.1) | (2,684.1) | (280.2) | (5,383.5) | (3,398.6) | (2,039.8) | |
Supplemental | |||||||
EBIT | (2,862.3) | (2,600.2) | (1.215) | (4,948.8) | (2,688.6) | (1,795.9) | |
EBITDA | 1,226.4 | 1,444.4 | 3,231 | (3,690.2) | (1,246.9) | (309.7) | |