
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23.61 | 427 | 1,199.9 | 5,049.4 | 10,766.5 | 10,177.9 | |
COGS | 12.03 | 383.7 | 751.4 | 2,271.7 | 6,648.2 | 6,071.6 | |
Gross Profit | 11.57 | 43.27 | 448.5 | 2,777.7 | 4,118.3 | 4,106.3 | |
Operating Expenses & Income | |||||||
Operating Income | (355.2) | (243.4) | 120.3 | 288.9 | 805.5 | 1,603.3 | |
Total Operating Expenses | 173.7 | 232.3 | 328.4 | 4,760.4 | 3,312.8 | 4,010.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 76.66 | 71.56 | 126.4 | 521.1 | 780 | 1,020 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.834) | (11.19) | (192.4) | (107.6) | (368.1) | - | |
Interest Income | 4.219 | 6.045 | 19.32 | 50.36 | 51.74 | 101.6 | |
Income Tax Expense | 3.862 | (13.09) | 106.1 | - | 152.4 | 91.39 | |
Net Income | |||||||
Net Income | (426.8) | (270.5) | (270.6) | 210.5 | 315.6 | 149.9 | |
Supplemental | |||||||
EBIT | (386.9) | (187.3) | 172.9 | - | 1,489.4 | - | |
EBITDA | (383.6) | (182.1) | 194.8 | - | 2,702.1 | - | |