
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,117.4 | 1,983.6 | 4,189.5 | 5,060.1 | 4,928 | 4,689.8 | |
COGS | 820.9 | 1,492.9 | 3,100 | 4,027.9 | 4,465.2 | 4,260.4 | |
Gross Profit | 296.5 | 490.6 | 1,089.5 | 1,117.3 | 917.1 | 883.6 | |
Operating Expenses & Income | |||||||
Operating Income | 220.2 | 386.5 | 752.7 | 730.1 | 528 | 719.4 | |
Total Operating Expenses | 897.2 | 1,597.1 | 3,436.8 | 4,415.1 | 4,854.2 | 4,424.6 | |
R&D Expenses | 1.843336 | 0.443998 | - | - | - | - | |
Selling General & Admin Expenses | 27.23 | 36.62 | 116.6 | 146.4 | 152.1 | 234.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.71) | (82.93) | (150.8) | (302.6) | (458.1) | (953.6) | |
Interest Income | 10.54 | 28.47 | 44.04 | 128.1 | 108.1 | 247.3 | |
Income Tax Expense | 33.84 | 62.86 | - | - | - | - | |
Net Income | |||||||
Net Income | 133.7 | 308.4 | 0.405957 | (247.9) | (485.4) | (407.7) | |
Supplemental | |||||||
EBIT | 220.5 | 394.8 | - | - | - | - | |
EBITDA | 214.4 | 471.9 | - | - | - | - | |