
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 215.4 | 685.1 | 959.9 | 2,331.7 | 2,437.6 | 3,129.5 | |
COGS | 176.5 | 505.9 | 633.4 | 1,907.2 | 1,437.1 | 2,050.9 | |
Gross Profit | 38.83 | 179.2 | 326.5 | 424.5 | 1,000.5 | 1,078.6 | |
Operating Expenses & Income | |||||||
Operating Income | 33.01 | 146.9 | 235.7 | 238.9 | 731.4 | 743.3 | |
Total Operating Expenses | 182.3 | 538.2 | 724.2 | 2,092.9 | 1,706.3 | 2,386.1 | |
R&D Expenses | - | 3.789492 | 6.719145 | 13.69 | 17.35 | 28 | |
Selling General & Admin Expenses | 1.56778 | 8.109644 | 20.23 | 45.96 | 85.73 | 111.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0385) | (10.24) | (35.87) | (65.03) | (446.8) | (569.4) | |
Interest Income | 1.706794 | 29.49 | 94.86 | 71.89 | 24.01 | 42.83 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 23.46 | 55.28 | 12.19 | (107.4) | 2,329.2 | 2,378.8 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |