

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 39.29 | 131.5 | 168.4 | 379 | 766.3 | 679.2 | |
COGS | 26.44 | 82.15 | 139.3 | 239.6 | 447.5 | 576.5 | |
Gross Profit | 12.84 | 49.37 | 29.11 | 139.4 | 318.8 | 102.8 | |
Operating Expenses & Income | |||||||
Operating Income | (11.9) | (37.86) | (131) | (149) | 318.9 | (660) | |
Total Operating Expenses | 24.74 | 87.23 | 160.2 | 288.4 | (0.115) | 762.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 12.25 | 16.89 | 31.69 | 43.99 | 66.41 | 90.19 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.145728) | (1.078) | (2.977) | (2.455) | (11.34) | (8.764999) | |
Interest Income | 0.221488 | 0.19054 | 0.481 | 8.555 | 4.125 | 5.537 | |
Income Tax Expense | 0.698857 | (0.000393) | 2.416 | 3.344 | 39.11 | (29.45) | |
Net Income | |||||||
Net Income | (21.81) | (57.33) | (138.1) | (145.8) | 364.5 | (997.8) | |
Supplemental | |||||||
EBIT | (8.083434) | (39.01) | (128.3) | (140) | 414.9 | (744.2) | |
EBITDA | 1.253507 | 10.03 | (7.598) | 14.63 | 763.2 | (302.6) | |