
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 559.9 | 3,253.7 | 5,406.7 | 5,517.8 | 5,256.4 | 5,086 |
COGS | 351.9 | 1,837.1 | 3,861.3 | 4,883.7 | 4,628.9 | 4,474.1 |
Gross Profit | 208 | 1,416.6 | 1,545.4 | 634.1 | 627.5 | 611.9 |
Operating Expenses & Income | ||||||
Operating Income | 187.4 | 1,281.5 | 1,294.4 | 297.8 | 318.6 | 314.5 |
Total Operating Expenses | 372.5 | 1,972.2 | 4,112.3 | 5,220 | 4,937.8 | 4,771.5 |
R&D Expenses | - | - | - | - | 5.729836 | - |
Selling General & Admin Expenses | 12.56 | 71.23 | 102.8 | 111.3 | 96.23 | 312.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (19.8) | (39.17) | (149.8) | (44.61) | (63.82) | (61.24) |
Interest Income | 1.537047 | 42.5 | 64.28 | 18.4 | 4.525912 | 4.768438 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 148.4 | 862.6 | 1,136.8 | 534.1 | (341.1) | (291.5) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |