
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,116 | 1,561.7 | 848.3 | 925.9 | 1,152.5 | 1,222.3 | |
COGS | 7,079.5 | 1,012.5 | 478.2 | 485.8 | 472.1 | - | |
Gross Profit | 14,999.5 | 1,358.8 | 370.1 | 440.1 | 680.4 | 1,222.3 | |
Operating Expenses & Income | |||||||
Operating Income | 5,497.9 | (103.9) | (197.8) | (41.64) | 136.5 | 107.3 | |
Total Operating Expenses | 2,100.6 | 1,462.7 | 567.9 | 481.8 | 543.9 | 1,115 | |
R&D Expenses | 488.8 | 41.83 | 40.94 | - | - | 36.33 | |
Selling General & Admin Expenses | 1,595.8 | 85.62 | 97.68 | 88.9 | 63.22 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (791.5) | (371.7) | (162.3) | (92.15) | (5.085291) | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 1,341.4 | 70.97 | 120.3 | 48.09 | 67.8 | 53.29 | |
Net Income | |||||||
Net Income | 10,350.6 | (429.9) | (471.9) | (179) | 98.76 | 76.86 | |
Supplemental | |||||||
EBIT | 12,617.5 | (270.6) | (178.3) | (70.42) | 162.8 | - | |
EBITDA | 13,195.3 | (184.4) | (89.76) | 8.695 | 217.6 | - | |