
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,331.1 | 10,093.3 | 12,642.4 | 10,539.8 | 11,996.1 | 12,710.7 | |
COGS | 1,424.6 | 7,585 | 10,374.9 | 9,865.6 | 9,909.8 | 10,414 | |
Gross Profit | 906.5 | 2,508.3 | 2,267.5 | 674.2 | 2,086.3 | 2,296.7 | |
Operating Expenses & Income | |||||||
Operating Income | 742.9 | 1,959.1 | 1,112.4 | 473.8 | 1,129.4 | 1,211 | |
Total Operating Expenses | 1,588.2 | 8,134.2 | 11,530 | 10,066 | 10,866.7 | 11,499.7 | |
R&D Expenses | 11.74 | 53.19 | 106.2 | 140.9 | 151.2 | 162.9 | |
Selling General & Admin Expenses | 80.04 | 257.6 | 546.2 | 490.5 | 384.2 | 919.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (147.5) | (437.7) | (778.2) | (1,101.7) | (721.5) | (1,700.6) | |
Interest Income | 19.44 | 25.6 | 564.3 | 310.3 | 68.34 | 461.3 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 579.9 | 539.3 | 166.7 | (2,751.9) | (1,613) | (1,078.8) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |