
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,584.7 | 8,718.9 | 18,892.4 | 27,325.6 | 28,237.9 | 28,723.6 | |
COGS | 2,106.9 | 5,828.7 | 11,123.5 | 15,760 | 16,404.9 | 16,149.6 | |
Gross Profit | 477.8 | 2,890.1 | 7,768.8 | 11,565.6 | 11,833 | 12,574 | |
Operating Expenses & Income | |||||||
Operating Income | (276.6) | 1,544.5 | 3,132.1 | 5,616 | 6,253.7 | 6,831.2 | |
Total Operating Expenses | 2,861.4 | 7,174.4 | 15,760.2 | 21,709.6 | 21,984.2 | 21,892.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 187 | 380.8 | 1,263.9 | 1,952.7 | 1,747.2 | 1,771.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (346.4) | (766.3) | (2,472) | (3,715.3) | (3,271.6) | (3,285.3) | |
Interest Income | 35.6 | 81.07 | 697.2 | 912.5 | 613.7 | 585 | |
Income Tax Expense | 181.9 | 380.2 | - | - | - | - | |
Net Income | |||||||
Net Income | (111.1) | 1,172 | 2,898.9 | 4,338.7 | 5,088.8 | 5,232.4 | |
Supplemental | |||||||
EBIT | (254.7) | 1,556.5 | - | - | - | - | |
EBITDA | 568.8 | 3,468.5 | - | - | - | - | |