
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,636.8 | 3,442.5 | 13,655.5 | 18,097.2 | 18,001.9 | 18,949.3 | |
COGS | 1,249.7 | 2,671.4 | 11,748.2 | 17,280.5 | 16,038.4 | 16,943.4 | |
Gross Profit | 387.2 | 771.2 | 1,907.3 | 816.7 | 1,963.5 | 2,005.9 | |
Operating Expenses & Income | |||||||
Operating Income | 296.8 | 475.5 | 914.7 | (944.1) | 219.5 | 167.6 | |
Total Operating Expenses | 1,340.1 | 2,967 | 12,740.8 | 19,041.3 | 17,782.4 | 18,781.7 | |
R&D Expenses | 23.91 | 78.81 | 222.5 | 175.1 | 364.9 | 362.9 | |
Selling General & Admin Expenses | 34.87 | 63.21 | 314.5 | 503.7 | 464.2 | 1,815.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.83) | (350.7) | (1,169.5) | (1,545.4) | (1,615.8) | (1,682.7) | |
Interest Income | 16.87 | 28.09 | 57.79 | 185.2 | 119.7 | 129 | |
Income Tax Expense | 1.821662 | (54.31) | - | - | - | - | |
Net Income | |||||||
Net Income | 66.44 | 45.98 | 339.2 | (1,997.3) | (1,512.1) | (1,252.9) | |
Supplemental | |||||||
EBIT | 296.8 | 475.5 | - | - | - | - | |
EBITDA | 141.1 | 445.7 | - | - | - | - | |