
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 14,444.2 | 24,932.6 | 1,734.4 | 3,925.2 | 6,741.3 | - |
COGS | 7,841.5 | 14,616.4 | 959.3 | 2,274.1 | 3,928.5 | - |
Gross Profit | 6,602.7 | 10,316.3 | 775.2 | 1,651.1 | 2,812.8 | - |
Operating Expenses & Income | ||||||
Operating Income | 1,548.3 | 4,054.4 | 365.7 | 1,050.9 | 1,609.4 | - |
Total Operating Expenses | 12,895.9 | 20,878.3 | 1,368.7 | 2,874.3 | 5,131.9 | - |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 1,047.9 | 1,423.5 | 70.34 | 201.8 | 246.1 | - |
Earnings from Continuing Operations | ||||||
Interest Expense | (472.2) | (780.6) | (90.03) | (109.1) | (337.9) | (538.1) |
Interest Income | 103.2 | 330.6 | 21.8 | 22.6 | 37.57 | 162.4 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 1,227.6 | 2,973.3 | 174.1 | 526.1 | 694.1 | - |
Supplemental | ||||||
EBIT | - | 5,251.2 | 369 | 962.5 | 1,517 | - |
EBITDA | - | 5,946.1 | 429.6 | 1,028.8 | 1,678.2 | - |