
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 403 | 270.8 | 206.1 | 274.8 | 21,635.5 | 30,439.5 | |
COGS | 343.6 | 304.7 | 209.8 | 246.4 | 17,279.1 | 24,165.2 | |
Gross Profit | 59.36 | (33.88) | (3.749245) | 28.38 | 4,356.4 | 6,274.3 | |
Operating Expenses & Income | |||||||
Operating Income | (321) | (174.2) | (118.2) | (74.76) | 3,755.9 | 5,112 | |
Total Operating Expenses | 380.4 | 140.4 | 114.5 | 103.1 | 600.6 | 8,141 | |
R&D Expenses | 19.9 | 7.910528 | 6.699946 | 8.838715 | 160.2 | 215.6 | |
Selling General & Admin Expenses | 17.26 | 13.59 | 10.98 | 13.41 | 201.5 | 562.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.63) | (19.19) | (20.14) | (23.47) | (600.3) | (766.9) | |
Interest Income | 0.133846 | 0.0974 | 0.0867 | 0.0509 | 43.4 | 50.12 | |
Income Tax Expense | 0.263761 | (4.471771) | (1.928621) | 0.786862 | 526.7 | 527.1 | |
Net Income | |||||||
Net Income | (309.1) | (170.6) | (117) | (76.64) | 2,654.6 | 3,768.9 | |
Supplemental | |||||||
EBIT | (58.16) | (123.2) | (82.86) | (55.86) | 3,755.9 | - | |
EBITDA | (23.67) | (89.92) | (52.12) | (29.17) | 4,255.1 | - | |