
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 555.9 | 741.1 | 793.3 | 1,641.1 | 2,959.9 | 4,684.4 |
COGS | 440.4 | 607.7 | 656.2 | 1,369.7 | 2,404.8 | 3,741 |
Gross Profit | 115.5 | 133.4 | 137.2 | 271.4 | 555.2 | 943.4 |
Operating Expenses & Income | ||||||
Operating Income | 18.2 | 21.34 | 27.84 | 42.56 | 106.8 | 72.85 |
Total Operating Expenses | 537.7 | 719.8 | 765.5 | 1,598.6 | 2,853.2 | 4,611.6 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 96.6 | 111.3 | 113.7 | 228.7 | 450.6 | 895.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (7.348) | (8.166) | (14.57) | (31.32) | (48.4) | (58.59) |
Interest Income | - | 0.595 | 1.501 | 3.914 | 8.966 | 40.63 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 5.134 | 6.223 | 14.32 | 160.6 | 375.1 | 343.1 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |