
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 816.9 | 3,257.1 | 5,384.8 | 9,805.3 | 11,416 | 11,714 | |
COGS | 225.3 | - | 3,021.5 | 5,402.3 | 8,709 | 7,381.4 | |
Gross Profit | 816.9 | 3,257.1 | 2,363.3 | 9,805.3 | 2,707 | 3,360.9 | |
Operating Expenses & Income | |||||||
Operating Income | 789.4 | 381 | 624.4 | 843.4 | 967 | 6,486 | |
Total Operating Expenses | 27.46 | 662.4 | 1,738.9 | 854.5 | 1,740 | 1,859 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 24.33 | 245.8 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.943553) | (340.2) | (1,016) | (251.7) | (379) | (468) | |
Interest Income | - | 172.7 | 550.3 | 1,466.3 | 3,395 | 1,573 | |
Income Tax Expense | (0.784683) | 22.88 | 12.83 | (23.64) | 104 | 95 | |
Net Income | |||||||
Net Income | (87.88) | 368.3 | 600.8 | 844.1 | 766 | 125 | |
Supplemental | |||||||
EBIT | (103.9) | 469.4 | 1,630.4 | 1,095 | 1,346 | 745.3 | |
EBITDA | (25.46) | 479 | 1,668.2 | 1,238.3 | 1,564 | 962.1 | |