

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,891.1 | 18,439.7 | 23,503.1 | 30,432.8 | 31,042.5 | - | |
COGS | 6,159.1 | 15,080.5 | 19,986.6 | 26,492.1 | 27,021.9 | - | |
Gross Profit | 1,732 | 3,359.3 | 3,516.5 | 3,940.7 | 4,020.6 | - | |
Operating Expenses & Income | |||||||
Operating Income | 947.6 | 1,644.8 | 1,027.1 | 411.8 | (4.68849) | - | |
Total Operating Expenses | 6,943.4 | 16,794.9 | 22,476 | 30,021 | 31,047.2 | - | |
R&D Expenses | 40.87 | 68.75 | 129.1 | 161.9 | 247.1 | 204.3 | |
Selling General & Admin Expenses | 823.5 | 1,749.5 | 2,388.9 | 3,501.7 | 3,945.1 | 3,233.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (160) | (376.2) | (1,048.5) | (1,844.9) | (2,528.1) | (2,013.6) | |
Interest Income | 80.74 | 23.64 | 341.6 | 553 | 549.1 | 471.1 | |
Income Tax Expense | 80.4 | 87.41 | - | - | - | - | |
Net Income | |||||||
Net Income | 768.6 | 1,289.2 | 183.3 | (1,096.1) | (1,491.3) | (1,336.2) | |
Supplemental | |||||||
EBIT | 938.8 | 1,566.4 | - | - | - | - | |
EBITDA | 1,454.1 | 2,586 | - | - | - | - | |