

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,147.7 | 8,577.3 | 9,941.9 | 12,294.8 | 14,054.3 | 25,237.3 | |
COGS | 4,041.8 | 6,345.5 | 6,969.2 | 8,965.4 | 11,043.6 | 19,709.7 | |
Gross Profit | 1,106 | 2,231.8 | 2,972.7 | 3,329.2 | 3,010.8 | 5,527.5 | |
Operating Expenses & Income | |||||||
Operating Income | (948.9) | (2,294.6) | (1,656.9) | (341.3) | 85.27 | (59.25) | |
Total Operating Expenses | 2,060.2 | 4,526.5 | 4,629.6 | 3,670.7 | 2,925.5 | 5,586.8 | |
R&D Expenses | 243.5 | 455.6 | 480.1 | - | 447 | - | |
Selling General & Admin Expenses | 263.7 | 434.9 | 1,744.2 | 393.2 | 345.3 | 2,660.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (112) | (224.4) | (359) | (316.9) | (386) | (566.8) | |
Interest Income | 6.41743 | 45.2 | 126.7 | 96 | 98.9 | - | |
Income Tax Expense | 121.5 | 141.2 | 142.1 | 339.3 | 230.5 | 342 | |
Net Income | |||||||
Net Income | (988.4) | (3,008.4) | (2,297.5) | (882.4) | (782.6) | (1,372.7) | |
Supplemental | |||||||
EBIT | (1,458) | (1,437) | (707.4) | (225.5) | 85.27 | (49.35) | |
EBITDA | (1,149.6) | (960.8) | (72.87) | 239.9 | 542.5 | 764.9 | |