

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,745.4 | 8,582 | 29,604.2 | 36,846.8 | 45,906.8 | 46,986.1 | |
COGS | 3,032.4 | 7,102.6 | 23,786.7 | 28,935.5 | 36,915.5 | 38,693.6 | |
Gross Profit | 713 | 1,479.4 | 5,817.5 | 7,911.3 | 8,991.4 | 8,292.5 | |
Operating Expenses & Income | |||||||
Operating Income | 513.9 | 1,110.2 | 3,569.5 | 4,148.6 | 4,449.5 | 3,256.7 | |
Total Operating Expenses | 3,231.5 | 7,471.8 | 26,034.8 | 32,698.1 | 41,457.4 | 43,729.4 | |
R&D Expenses | 6.069138 | 10.74 | 26.97 | 52.89 | 47.48 | 66.22 | |
Selling General & Admin Expenses | 72.23 | 163.1 | 695.7 | 1,481.9 | 1,565.2 | 1,810 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (104.4) | (224.2) | (1,664.6) | (2,690.8) | (2,056) | (1,922.5) | |
Interest Income | 104.5 | 81.61 | 910.9 | 1,751.8 | 689.9 | 790.2 | |
Income Tax Expense | (98.39) | (301) | - | - | - | - | |
Net Income | |||||||
Net Income | 1,016.6 | 3,431.6 | 3,596.3 | 3,518.2 | 3,102.2 | 2,466.1 | |
Supplemental | |||||||
EBIT | 574.3 | 1,094.3 | - | - | - | - | |
EBITDA | 899.2 | 3,642.9 | - | - | - | - | |