
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,609 | 2,985.7 | 3,590.8 | 6,695.2 | 11,302.5 | 15,454 |
COGS | 2,151.3 | 2,575.6 | 3,529.2 | 5,477.4 | 8,879.2 | 9,958.1 |
Gross Profit | 457.8 | 410.1 | 61.56 | 1,217.8 | 2,423.3 | 5,495.9 |
Operating Expenses & Income | ||||||
Operating Income | 190.4 | 122 | (489.7) | 261.6 | 1,087 | 4,128.2 |
Total Operating Expenses | 2,418.7 | 2,863.7 | 4,080.5 | 6,433.6 | 10,215.5 | 11,325.8 |
R&D Expenses | 106.9 | 126.4 | 250 | 447.4 | 632.4 | 651.2 |
Selling General & Admin Expenses | 70.72 | 81.99 | 194.2 | 359.9 | 395.3 | 288.2 |
Earnings from Continuing Operations | ||||||
Interest Expense | (12.77) | (29.86) | (113.3) | (146) | (166.5) | (184.3) |
Interest Income | 1.083565 | 1.601095 | 5.702459 | 7.915293 | 14.54 | 15.28 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 116.6 | 71.22 | (624.4) | 161.2 | 853 | 3,495.8 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |