
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 701 | 1,844.7 | 3,450.2 | 3,568.8 | 2,885.8 | |
COGS | 545.3 | 1,296 | 2,662.4 | 3,092.6 | 2,498.7 | |
Gross Profit | 155.7 | 548.7 | 787.8 | 476.3 | 387.1 | |
Operating Expenses & Income | ||||||
Operating Income | 134.4 | 507 | 636 | 210.3 | 131.1 | |
Total Operating Expenses | 566.6 | 1,337.7 | 2,814.2 | 3,358.5 | 2,754.6 | |
R&D Expenses | 0.153459 | 0.286758 | 0.982752 | 1.539929 | 1.600552 | |
Selling General & Admin Expenses | 10.6 | 23.73 | 83.75 | 129.4 | 113.1 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (2.278581) | (0.896384) | (6.632924) | (31.02) | |
Interest Income | 0.968985 | 21.81 | 33.41 | 27.03 | 9.271313 | |
Income Tax Expense | 55.05 | 130.2 | - | - | - | |
Net Income | ||||||
Net Income | 184.3 | 476.8 | 130.7 | (184.2) | (107.7) | |
Supplemental | ||||||
EBIT | 134.8 | 507 | - | - | - | |
EBITDA | 243.8 | - | - | - | - | |