| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,328 | 7,320.1 | 9,617.2 | 5,377.5 | 5,142.7 | 5,907.9 |
COGS | 2,330 | 4,245.5 | 8,431.3 | 5,315 | 4,474 | 4,501.1 |
Gross Profit | 998 | 3,074.6 | 1,185.9 | 62.54 | 668.7 | 1,406.8 |
Operating Expenses & Income | ||||||
Operating Income | 502.5 | 2,478.5 | 190.2 | (642.2) | 67.28 | 811.3 |
Total Operating Expenses | 2,825.5 | 4,841.6 | 9,427 | 6,019.8 | 5,075.4 | 5,096.6 |
R&D Expenses | 54.03 | 71.98 | 85.72 | 86.72 | 51.4 | 37.69 |
Selling General & Admin Expenses | 441.5 | 524.1 | 910 | 618 | 550 | 557.8 |
Earnings from Continuing Operations | ||||||
Interest Expense | (61.48) | (123) | (116.1) | (165.6) | (207.7) | (172.8) |
Interest Income | - | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 123.7 | 2,689.8 | 1,573.5 | (1,179.4) | (510.6) | 224.2 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |
