
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,027.3 | 2,633.5 | 4,934.5 | 6,818.4 | 10,460.8 | 11,080.6 |
COGS | 798.8 | 1,831.6 | 3,503.3 | 5,008 | 7,863.6 | 8,426.3 |
Gross Profit | 228.5 | 802 | 1,431.2 | 1,810.4 | 2,597.3 | 2,654.3 |
Operating Expenses & Income | ||||||
Operating Income | 203.1 | 747.3 | 1,290.8 | 1,529.1 | 2,291.9 | 2,338.2 |
Total Operating Expenses | 824.3 | 1,886.2 | 3,643.6 | 5,289.3 | 8,168.9 | 8,742.4 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 25.46 | 54.63 | 140.4 | 281.3 | 305.4 | 316.1 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.211) | (68.2) | (40.49) | (39.5) | (50.1) | (48.97) |
Interest Income | 0.024 | 1.837 | 16.31 | 35.23 | 55.73 | 47.17 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 161.5 | 479.4 | 988.9 | 1,215.1 | 1,767 | 1,722.5 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |