

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 75.61 | 215.4 | 567.7 | 700.5 | 427 | 439.3 | |
COGS | 45.15 | 151.5 | 420.6 | 686.8 | 314.3 | 323.3 | |
Gross Profit | 30.47 | 63.9 | 147.1 | 13.72 | 112.6 | 116 | |
Operating Expenses & Income | |||||||
Operating Income | 19.57 | 43.14 | 88.82 | (68.84) | (4.714969) | (3.739084) | |
Total Operating Expenses | 56.05 | 172.3 | 478.8 | 769.4 | 431.7 | 443 | |
R&D Expenses | - | - | - | 0.0797 | 0.0348 | 0.276598 | |
Selling General & Admin Expenses | 5.045266 | 10.45 | 10.71 | 31.23 | 39.55 | 151.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.328362) | (8.520518) | (34.88) | (18.82) | (18.16) | (15.15) | |
Interest Income | 7.04033 | 7.003558 | 40.75 | 16.35 | 7.848798 | 19.92 | |
Income Tax Expense | 8.900649 | 62.09 | - | - | - | - | |
Net Income | |||||||
Net Income | 28.7 | 278.4 | 424.3 | 158.7 | 4.082295 | (36.45) | |
Supplemental | |||||||
EBIT | 18.56 | 43.14 | - | - | - | - | |
EBITDA | 54.52 | 385.2 | - | - | - | - | |