
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,240.8 | 3,807.8 | 9,180.8 | 8,617.4 | 12,920.5 | 12,533.4 | |
COGS | 725.8 | 1,405.2 | 5,213.4 | 6,514.6 | 10,110.2 | 9,690.9 | |
Gross Profit | 515 | 2,402.6 | 3,967.4 | 2,102.8 | 2,810.3 | 2,842.5 | |
Operating Expenses & Income | |||||||
Operating Income | 440.6 | 2,247.8 | 3,266.3 | 1,930.4 | 2,209.9 | 2,095.6 | |
Total Operating Expenses | 800.1 | 1,560 | 5,914.5 | 6,687 | 10,710.6 | 10,437.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 45.35 | 66.79 | 507 | 375.1 | 360.2 | 884.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (488.3) | (764) | (2,576) | (2,892.5) | (2,860.6) | (6,444.9) | |
Interest Income | 6.016672 | 114.1 | 629.1 | 790.4 | 274.6 | 335.5 | |
Income Tax Expense | 106 | 406.3 | - | - | - | - | |
Net Income | |||||||
Net Income | (120.3) | 1,018.1 | (1,848.2) | (15,406.4) | (2,804.1) | (2,683.4) | |
Supplemental | |||||||
EBIT | 438.8 | 2,328.1 | - | - | - | - | |
EBITDA | 928.7 | 2,959.7 | - | - | - | - | |