
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 696.5 | 2,667.5 | 4,668.1 | 6,088.5 | 6,257.3 | 6,701.9 | |
COGS | 512.6 | 3,136.9 | 3,865.4 | 4,549.3 | 4,721.4 | 5,134.7 | |
Gross Profit | 183.9 | (469.4) | 802.7 | 1,539.2 | 1,535.9 | 1,567.2 | |
Operating Expenses & Income | |||||||
Operating Income | 45.08 | (581.8) | 67.92 | 676.6 | 490.4 | 211.6 | |
Total Operating Expenses | 651.4 | 3,249.4 | 4,600.2 | 5,411.8 | 5,767 | 6,490.3 | |
R&D Expenses | 18.05 | 16.31 | 99.67 | 109.7 | 112.3 | 123.9 | |
Selling General & Admin Expenses | 119 | 391.4 | 780.3 | 472.5 | 744.5 | 862.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (160.6) | (392.5) | (192.8) | (470.7) | (555.4) | (709.4) | |
Interest Income | 34.55 | 199.1 | 295.9 | 143 | 301.2 | 348.9 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 59.05 | (2,300.8) | 628.2 | 808.7 | (398) | (795.5) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |