

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,539.5 | 4,913 | 5,181 | 55,428.3 | 2,944 | 2,662.3 | |
COGS | 1,695.5 | 2,656.5 | 2,756.8 | 28,388.5 | 1,482.6 | 2,009.5 | |
Gross Profit | 1,844 | 2,256.5 | 2,424.2 | 27,039.8 | 1,461.4 | 652.6 | |
Operating Expenses & Income | |||||||
Operating Income | (192.5) | (192.3) | 221.2 | 4,212.7 | (149.7) | 93.38 | |
Total Operating Expenses | 2,000.4 | 2,649.5 | 2,198.7 | 22,827.1 | 1,611.1 | - | |
R&D Expenses | 125.8 | 180 | 38 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56.56) | (106.3) | (184) | (2,101.2) | (197.5) | (196.7) | |
Interest Income | 4.394 | 15.21 | 19.3 | 647.7 | 49.12 | 27.01 | |
Income Tax Expense | 25.83 | 8.859 | 8.205 | (15.46) | (100.5) | (84) | |
Net Income | |||||||
Net Income | (327.6) | (426) | 1,205.7 | (2,450) | (1,131.6) | (617.4) | |
Supplemental | |||||||
EBIT | (170.4) | (84.93) | (749) | (8,212.2) | (1,034.6) | (142.5) | |
EBITDA | 70.13 | 139.9 | (431.6) | (5,274) | (765.6) | 156.5 | |