

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,678 | 6,269.9 | 21,909.1 | 24,740.9 | 26,686.8 | 28,744.5 | |
COGS | 2,133.1 | 4,901.8 | 18,046.6 | 21,565.6 | 22,712.5 | 24,781.5 | |
Gross Profit | 545 | 1,368.1 | 3,862.5 | 3,175.3 | 3,974.4 | 3,963 | |
Operating Expenses & Income | |||||||
Operating Income | 323.5 | 926.5 | 1,584.8 | 353.9 | 882.7 | 648.9 | |
Total Operating Expenses | 2,354.5 | 5,343.4 | 20,324.3 | 24,387 | 25,804.2 | 28,095.6 | |
R&D Expenses | 11.84 | 21.13 | 167.5 | 243.6 | 281.2 | 312.1 | |
Selling General & Admin Expenses | 131.7 | 259.3 | 1,288 | 1,737.3 | 1,931.3 | 2,175.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.83) | (192.5) | (1,241.3) | (2,322.6) | (2,155.7) | (2,109) | |
Interest Income | 13.97 | 60.8 | 635.3 | 1,208.6 | 427.5 | 477.8 | |
Income Tax Expense | (8.276769) | (125.5) | - | - | - | - | |
Net Income | |||||||
Net Income | 211.4 | 617.4 | 2,330.6 | 580.4 | 904.9 | 354.4 | |
Supplemental | |||||||
EBIT | 324.1 | 927.2 | - | - | - | - | |
EBITDA | 329.2 | 764.8 | - | - | - | - | |