
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 353.6 | 1,363.2 | 2,189 | 2,684.9 | 2,875.6 | 2,744.2 | |
COGS | 267.9 | 1,063.5 | 1,610.5 | 2,098.2 | 2,256.6 | 2,166.3 | |
Gross Profit | 85.71 | 299.7 | 578.4 | 586.7 | 619 | 578 | |
Operating Expenses & Income | |||||||
Operating Income | 51.28 | 153.4 | 215.4 | (3.235643) | (56.66) | (118.6) | |
Total Operating Expenses | 302.3 | 1,209.8 | 1,973.6 | 2,688.1 | 2,932.3 | 2,862.8 | |
R&D Expenses | 0.728774 | 3.361781 | 9.70966 | 25.86 | 26.76 | 29.74 | |
Selling General & Admin Expenses | 14.51 | 56.8 | 159.3 | 232.5 | 303.5 | 653.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.580469) | (7.566061) | (27.57) | (90.05) | (2.948407) | (10.24) | |
Interest Income | 0.0208 | 1.538833 | 33.43 | 10.48 | 6.580322 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 35.61 | 77.13 | 158.2 | (113.7) | (59.84) | (112.5) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |