

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,777 | 4,688 | 5,495 | 5,917.8 | 6,704 | 13,253.9 | |
COGS | 2,257 | 3,002 | 3,096 | 2,959.9 | 4,076.5 | 6,942.1 | |
Gross Profit | 520 | 1,686 | 2,399 | 2,958 | 2,362.9 | 6,300.4 | |
Operating Expenses & Income | |||||||
Operating Income | (20) | 988 | 1,243 | 955.2 | 1,319 | 2,174.3 | |
Total Operating Expenses | 601 | 735 | 1,156 | 2,002.7 | 1,938 | 4,643.1 | |
R&D Expenses | 52 | 83 | 88 | 77.84 | 88 | 81 | |
Selling General & Admin Expenses | 21 | 22 | 28 | 32.67 | 34 | 1,066 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (263) | (248) | (334) | (274.8) | (636.8) | (1,116.1) | |
Interest Income | 5 | 32 | 888 | 116.3 | 107 | - | |
Income Tax Expense | 9 | 172 | 232 | 313.3 | 398 | 785.1 | |
Net Income | |||||||
Net Income | (248) | 516 | 631 | 328.7 | 382 | 693.1 | |
Supplemental | |||||||
EBIT | 25 | 1,069 | 1,294 | 1,084 | 1,130 | 1,734.3 | |
EBITDA | 701 | 1,830 | 2,087 | 1,800 | 2,112 | 3,608.2 | |