
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,669.9 | 10,033 | 9,012.9 | 10,300.2 | 16,912.9 | 16,912.9 |
COGS | 7,028.6 | 9,076.5 | 7,191.9 | 7,951.7 | 13,089.5 | 13,089.5 |
Gross Profit | 641.3 | 956.5 | 1,821 | 2,348.5 | 3,823.4 | 3,823.4 |
Operating Expenses & Income | ||||||
Operating Income | 299.7 | 622.4 | 1,435.7 | 1,921.3 | 3,102.3 | 3,102.3 |
Total Operating Expenses | 7,370.2 | 9,410.6 | 7,577.2 | 8,378.9 | 13,810.7 | 13,810.7 |
R&D Expenses | 32.33 | 45.54 | 57.25 | 62.03 | 70.86 | 70.86 |
Selling General & Admin Expenses | 305.3 | 288.5 | 328.1 | 365.2 | 650.3 | 650.3 |
Earnings from Continuing Operations | ||||||
Interest Expense | (55.9) | (64.23) | (25.91) | (11.18) | (33.93) | (33.93) |
Interest Income | 1.412 | 3.148 | 19.39 | 28.91 | 51.05 | 51.05 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 198.3 | 395.4 | 1,069.9 | 1,512.1 | 2,371.5 | 2,371.5 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |