

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,508.9 | 9,603.7 | 27,238.9 | 44,112.2 | 51,962.4 | 52,389.2 | |
COGS | 2,792.2 | 6,559.8 | 20,932 | 37,129.8 | 42,024.3 | 43,854.6 | |
Gross Profit | 1,716.7 | 3,043.9 | 6,306.8 | 6,982.4 | 9,938.1 | 8,534.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,075.5 | 1,692.9 | 2,492 | (1,637.1) | 1,031 | (995.4) | |
Total Operating Expenses | 763.5 | 1,433.4 | 3,814.6 | 45,749.3 | 50,931.4 | 53,384.7 | |
R&D Expenses | 109.8 | 159.2 | 739.9 | 1,522.8 | 1,440.9 | 1,677.8 | |
Selling General & Admin Expenses | 203 | 482.6 | 1,171 | 8,453.4 | 8,370.6 | 8,920.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (183.1) | (280.9) | (3,666.7) | (9,247.6) | (7,785.8) | (8,947.2) | |
Interest Income | 31.49 | 74.35 | 990.6 | 1,119.8 | 386.7 | 1,652.7 | |
Income Tax Expense | (137) | (162.3) | (509.9) | - | - | - | |
Net Income | |||||||
Net Income | 1,041.5 | 1,239.1 | 1,968 | (4,063.4) | (1,459) | (2,818.2) | |
Supplemental | |||||||
EBIT | 984 | 1,621.3 | 5,126.9 | - | - | - | |
EBITDA | 1,084.5 | 1,788.6 | 6,038.3 | - | - | - | |