| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,196.1 | 7,123.5 | 14,989.3 | 21,972 | 39,063.1 | 39,063.1 |
COGS | 4,396.1 | 5,840.5 | 12,927.8 | 19,542.1 | 34,835.8 | 34,835.8 |
Gross Profit | 800 | 1,283 | 2,061.4 | 2,429.9 | 4,227.3 | 4,227.3 |
Operating Expenses & Income | ||||||
Operating Income | 335.2 | 761.1 | 1,210.8 | 1,253 | 2,770.5 | 2,770.5 |
Total Operating Expenses | 4,860.9 | 6,362.3 | 13,778.5 | 20,719 | 36,292.6 | 36,292.6 |
R&D Expenses | 272.3 | 307.3 | 463.5 | 636.5 | 771.2 | 771.2 |
Selling General & Admin Expenses | 192.6 | 214.6 | 387.1 | 540.4 | 685.5 | 685.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (6.413) | (10.49) | (19.35) | (59.57) | (194.6) | (194.6) |
Interest Income | - | - | 28.96 | 59.83 | 186.9 | 135.6 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 285.2 | 640 | 1,152.7 | 1,048.9 | 2,230.5 | 2,230.5 |
Supplemental | ||||||
EBIT | - | 764.8 | 1,233.5 | 1,271.5 | 2,983.8 | 2,983.8 |
EBITDA | - | 799.7 | 1,272.2 | 1,329.8 | 3,074.1 | 3,074.1 |
