

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,379.3 | 10,333.1 | 6,752 | 6,755 | 7,193.7 | 13,917.2 | |
COGS | 897 | 8,259.9 | 5,017 | 1,484 | 6,607.2 | 11,675.7 | |
Gross Profit | 3,482.3 | 1,913.2 | 1,735 | 5,271 | 586.5 | 2,241.5 | |
Operating Expenses & Income | |||||||
Operating Income | (6.4072) | 2,099.3 | 941 | 174 | (256.3) | 669.3 | |
Total Operating Expenses | 4,553.9 | 1,118.2 | 794 | 5,097 | 842.8 | 1,572.2 | |
R&D Expenses | 73.68 | 68.56 | 39 | - | - | 41 | |
Selling General & Admin Expenses | 1,563.4 | 2,352.3 | 9 | 1,707 | 2,082 | 14 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (150.6) | (267.7) | (186) | (149) | (147.6) | (195) | |
Interest Income | 22.43 | 194.3 | 153 | 101 | 65 | - | |
Income Tax Expense | (350.8) | 264.4 | 76 | 63 | (96.38) | (33.39) | |
Net Income | |||||||
Net Income | (946.7) | 672.5 | 146 | 126 | (248.1) | (122.3) | |
Supplemental | |||||||
EBIT | (1,146.9) | 958.2 | 228 | 338 | (256.3) | (82.73) | |
EBITDA | (76.89) | 2,050.6 | 913.6 | 1,099.2 | 531.1 | 1,445.6 | |