
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,920.9 | 45,872 | 75,706.2 | 104,887.5 | 93,680.4 | 94,275.8 | |
COGS | 14,482.2 | 40,282.3 | 62,056.4 | 91,480.5 | 76,700.4 | 75,082 | |
Gross Profit | 2,438.7 | 5,589.7 | 13,649.8 | 13,406.9 | 16,979.9 | 19,193.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,280.8 | 3,039.3 | 6,081.7 | 132 | 3,937.4 | 6,121.7 | |
Total Operating Expenses | 15,640.2 | 42,832.8 | 69,624.4 | 104,755.4 | 89,743 | 88,154 | |
R&D Expenses | 7.602 | 61.97 | 344.8 | 253.4 | 385.6 | 372.1 | |
Selling General & Admin Expenses | 505.6 | 1,131.5 | 3,397.4 | 5,188.7 | 4,697.5 | 12,524.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (356.5) | (1,839.4) | (3,064.4) | (6,785.9) | (4,851.1) | (4,776.7) | |
Interest Income | 247 | 1,351 | 3,495.4 | 10,825 | 13,220.8 | 12,628 | |
Income Tax Expense | 783.7 | 2.226 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,828.5 | 6,014.4 | (210.2) | 5,651 | 1,792.3 | 2,712.5 | |
Supplemental | |||||||
EBIT | 1,174.7 | 2,956.6 | - | - | - | - | |
EBITDA | 4,614.4 | 9,679.6 | - | - | - | - | |