

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29.23 | 150.3 | 477.4 | 1,444.6 | 2,124.4 | 1,935.2 | |
COGS | 19.55 | 123.6 | 414.8 | 1,237.3 | 1,802.9 | 1,661.5 | |
Gross Profit | 9.675143 | 26.62 | 62.6 | 207.3 | 321.5 | 273.7 | |
Operating Expenses & Income | |||||||
Operating Income | 6.114297 | 9.25702 | 20.16 | 142.8 | 265.1 | 228.1 | |
Total Operating Expenses | 23.12 | 141 | 457.2 | 1,301.8 | 1,859.2 | 1,707.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.602423 | 8.295479 | 22.25 | 33.79 | 20.92 | 20.33 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0333) | (2.88672) | (26.99) | (74.95) | (68.49) | (77.59) | |
Interest Income | 5.576665 | 4.046654 | 6.062095 | 1.828047 | 2.110508 | 2.375374 | |
Income Tax Expense | 2.524551 | (29.09) | - | - | - | - | |
Net Income | |||||||
Net Income | 14.7 | 49.99 | (19.24) | 43.85 | 11.38 | (18.79) | |
Supplemental | |||||||
EBIT | 5.822947 | 9.00524 | - | - | - | - | |
EBITDA | 17.86 | 25.57 | - | - | - | - | |