
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 79.25 | 201.1 | 573.9 | 835.8 | 622.4 | 537.6 | |
COGS | 42.77 | 92.6 | 355.4 | 517.8 | 435.3 | 427.5 | |
Gross Profit | 36.48 | 108.5 | 218.5 | 318 | 187.1 | 110 | |
Operating Expenses & Income | |||||||
Operating Income | 9.081618 | 66.07 | 84.67 | 152.2 | 67.42 | 1.55659 | |
Total Operating Expenses | 70.17 | 135 | 489.2 | 683.6 | 555 | 536 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.361296 | 4.488838 | 20.6 | 11.18 | 14.9 | 15.27 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.469914) | (2.284634) | (3.168487) | (6.504417) | (8.060326) | (13.99) | |
Interest Income | 28.17 | 63.67 | 119.5 | 73.32 | 26.2 | 13.53 | |
Income Tax Expense | 74.26 | 97.18 | - | - | - | - | |
Net Income | |||||||
Net Income | 255.2 | 426.4 | 488 | 95.61 | (229.9) | (379.5) | |
Supplemental | |||||||
EBIT | 10.57 | 65.99 | - | - | - | - | |
EBITDA | 359 | 579.9 | - | - | - | - | |