

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,020.7 | 5,237.4 | 8,719 | 6,370.6 | 6,127.9 | 5,856.9 | |
COGS | 1,312.4 | 3,136.7 | 7,541.5 | 7,692.9 | 6,721.2 | 6,021.5 | |
Gross Profit | 708.3 | 2,100.7 | 1,177.5 | (1,322.2) | (593.3) | (164.6) | |
Operating Expenses & Income | |||||||
Operating Income | 514 | 1,593.6 | (1,206.9) | (3,712.4) | (3,051.7) | (2,729.1) | |
Total Operating Expenses | 1,506.7 | 3,643.8 | 9,926 | 10,083 | 9,179.6 | 8,585.9 | |
R&D Expenses | 31.27 | 84.69 | 300.6 | 505.4 | 446.8 | 467 | |
Selling General & Admin Expenses | 45.63 | 162.5 | 565.4 | 289 | 309.9 | 2,320 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (206.4) | (948.3) | (4,624.8) | (7,226) | (2,240.7) | (3,234.3) | |
Interest Income | 17.22 | 92.69 | 1,087.7 | 2,241.1 | 475.1 | 428.3 | |
Income Tax Expense | 7.952991 | (244.4) | - | - | - | - | |
Net Income | |||||||
Net Income | 325.8 | 802.3 | (1,268) | (3,569.1) | (4,046.1) | (3,597.3) | |
Supplemental | |||||||
EBIT | 496.5 | 1,576 | - | - | - | - | |
EBITDA | 589.6 | 1,592.5 | - | - | - | - | |