

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,472.7 | 3,302.7 | 3,115.6 | 7,449.2 | 6,400.2 | 6,146.7 | |
COGS | 778.7 | 1,273.5 | 2,224.8 | 5,532.2 | 5,073.5 | 4,554 | |
Gross Profit | 694 | 2,029.2 | 890.8 | 1,917 | 1,326.7 | 1,592.6 | |
Operating Expenses & Income | |||||||
Operating Income | 621.9 | 1,937.7 | 885.9 | 1,422.3 | 589.3 | 813.5 | |
Total Operating Expenses | 850.8 | 1,365 | 2,229.7 | 6,026.9 | 5,810.9 | 5,333.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 46.87 | 82.97 | 214.3 | 370.7 | 356.4 | 312.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.89) | (197) | (654.6) | (1,008.6) | (257.2) | (421.1) | |
Interest Income | 27.19 | 87.52 | 439.7 | 590.4 | 618.1 | 842.7 | |
Income Tax Expense | 0.895597 | (6.832234) | - | - | - | - | |
Net Income | |||||||
Net Income | 2,523.9 | 8,313 | 4,247.6 | 2,260.5 | (219.3) | (474.2) | |
Supplemental | |||||||
EBIT | 621.9 | 1,937.7 | - | - | - | - | |
EBITDA | 2,631.5 | 8,530.3 | - | - | - | - | |