
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,755 | 1,670.1 | 2,300.9 | 4,614 | 5,948 | 6,531.1 |
COGS | 1,125.7 | 1,148.6 | 1,468.4 | 3,370 | 4,599.2 | 5,116.3 |
Gross Profit | 629.3 | 521.5 | 832.4 | 1,244 | 1,348.9 | 1,414.8 |
Operating Expenses & Income | ||||||
Operating Income | 582.9 | 329.8 | 482.9 | 422.1 | 292.2 | 275.7 |
Total Operating Expenses | 1,172.1 | 1,340.3 | 1,818 | 4,191.9 | 5,655.9 | 6,255.4 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 158 | 191.4 | 99 | 216.9 | 211.1 | 224 |
Earnings from Continuing Operations | ||||||
Interest Expense | (243.8) | (240.1) | (70.5) | (215.1) | (189.1) | (170.2) |
Interest Income | 54.54 | 94.54 | 20.31 | 8.900852 | 24.15 | 24.1 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 384.9 | 275.6 | 1,497.7 | (176) | (1,585.7) | (1,366.3) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |