
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 835.2 | 2,734.4 | 3,682 | 6,154.4 | 7,708 | 8,503.7 | |
COGS | 500.2 | 1,942.1 | 2,936.6 | 4,863.4 | 5,612.6 | 6,603.2 | |
Gross Profit | 335 | 792.3 | 745.4 | 1,290.9 | 2,095.4 | 1,900.5 | |
Operating Expenses & Income | |||||||
Operating Income | 292.6 | 765.3 | 711.9 | 1,290.6 | 2,203 | 1,972.2 | |
Total Operating Expenses | 542.6 | 1,969.1 | 2,970.1 | 4,863.7 | 5,505 | 6,531.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 8.556922 | 46.24 | 33.02 | 50.17 | 64.61 | 184.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.3) | (199) | (131.1) | (175.8) | (571.1) | (683.4) | |
Interest Income | 0.398488 | - | 33.69 | 80.61 | 28.5 | 29.21 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 171.5 | 557.9 | 57.13 | 756.1 | 709.3 | 565.7 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |