
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 164.2 | 604.5 | 2,022.8 | 3,381.3 | 2,757 | 2,534.9 | |
COGS | 103.6 | 272.8 | 993.3 | 1,358.2 | 1,822.6 | 1,661.9 | |
Gross Profit | 60.61 | 331.7 | 1,029.5 | 2,023.2 | 934.4 | 872.9 | |
Operating Expenses & Income | |||||||
Operating Income | 54.93 | 318.8 | 876.6 | 1,905.9 | 729.9 | 599.9 | |
Total Operating Expenses | 109.3 | 285.6 | 1,146.2 | 1,475.4 | 2,027.2 | 1,935 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.409852 | 6.667136 | 120 | 72.63 | 77.08 | 121.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.956553) | (11.76) | (82.46) | (475.9) | (588.2) | (557.7) | |
Interest Income | 2.523996 | 7.260908 | 18.58 | 259.2 | 130 | 119 | |
Income Tax Expense | 0.606036 | (1.072273) | - | - | - | - | |
Net Income | |||||||
Net Income | 54.16 | 330.7 | 727.7 | 2,873 | (729.9) | (1,012.6) | |
Supplemental | |||||||
EBIT | 54.26 | 318.7 | - | - | - | - | |
EBITDA | 64.49 | 361.7 | - | - | - | - | |