
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 258.3 | 403.5 | 1,083.8 | 1,345.1 | 2,990.8 | 2,476.2 | |
COGS | 195.5 | 338 | 1,022.4 | 1,343.6 | 2,899 | 2,575.1 | |
Gross Profit | 62.79 | 65.47 | 61.4 | 1.465735 | 90.62 | (100.1) | |
Operating Expenses & Income | |||||||
Operating Income | 45.94 | 31.47 | (66.53) | (243.6) | (409.8) | (611.9) | |
Total Operating Expenses | 212.4 | 372 | 1,150.3 | 1,588.7 | 3,399.5 | 3,086.9 | |
R&D Expenses | - | 0.252561 | 7.888602 | 29.94 | 104.8 | 107.9 | |
Selling General & Admin Expenses | 11.41 | 29.46 | 29.86 | 73.03 | 187.7 | 448.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.192046) | (5.45663) | (18.82) | (140.8) | (415.5) | (463) | |
Interest Income | - | - | 0.443335 | 195.8 | 92.3 | 71.82 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (0.009877) | (5.310166) | 45.45 | (155.3) | 1,165.8 | 383.1 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |