
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 611.8 | 1,791.2 | 5,725.8 | 12,968.6 | 16,893.1 | 17,028.1 | |
COGS | 446.4 | 1,308.9 | 5,008.2 | 11,130.5 | 15,643.6 | 15,684.6 | |
Gross Profit | 165.4 | 482.3 | 717.6 | 1,838.1 | 1,249.5 | 1,343.5 | |
Operating Expenses & Income | |||||||
Operating Income | 108.6 | 368.4 | (81.34) | 638.5 | (189.8) | (118.8) | |
Total Operating Expenses | 503.2 | 1,422.8 | 5,807.2 | 12,330.1 | 17,082.9 | 17,146.9 | |
R&D Expenses | 4.405241 | 13.62 | 178.5 | 165.7 | 307 | 334.7 | |
Selling General & Admin Expenses | 31.62 | 56.62 | 211 | 367.9 | 536.1 | 614.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.28) | (62.61) | (611) | (581.5) | (2,143.6) | (2,093) | |
Interest Income | 24.13 | 33.85 | 208.1 | 611.8 | 196.5 | 1,090.8 | |
Income Tax Expense | 18.35 | (61.41) | - | - | - | - | |
Net Income | |||||||
Net Income | 130.7 | 469.1 | 622.3 | 358.5 | (730.2) | (1,012.1) | |
Supplemental | |||||||
EBIT | 114.7 | 367.9 | - | - | - | - | |
EBITDA | 182.1 | 500.1 | - | - | - | - | |