

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,769.4 | 25,286.7 | 50,841.8 | 40,027.1 | 52,496.2 | 58,390.6 | |
COGS | 8,184.4 | 21,463.3 | 45,487.5 | 32,677.4 | 39,479.3 | 43,282.8 | |
Gross Profit | 2,585 | 3,823.5 | 5,354.4 | 7,349.7 | 13,016.9 | 15,107.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,638.3 | 2,076.3 | 3,790.1 | 4,607.3 | 10,290.8 | 12,183.4 | |
Total Operating Expenses | 9,131.1 | 23,210.4 | 47,051.7 | 35,419.8 | 42,205.4 | 46,207.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 381.1 | 846.3 | 2,702.1 | 2,349.3 | 2,524.4 | 2,762.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (163.5) | (568.1) | (1,394.2) | (1,743.7) | (1,471.4) | (1,822.4) | |
Interest Income | 79.83 | 165.1 | 938.4 | 1,001.9 | 2,390.6 | 2,933.4 | |
Income Tax Expense | 138.5 | 350 | - | - | - | - | |
Net Income | |||||||
Net Income | 523.1 | 757.4 | (1,668.5) | (390.5) | 5,275.5 | 7,498.8 | |
Supplemental | |||||||
EBIT | 1,638.3 | - | - | - | - | - | |
EBITDA | 973.4 | 2,305.4 | - | - | - | - | |