| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,862.3 | 10,710.6 | 7,467.5 | 4,528.8 | 4,576.2 | 6,725.2 | |
COGS | 1,772.2 | 4,974 | 4,392.4 | 3,201.7 | 3,223.6 | 3,892.5 | |
Gross Profit | 1,090.1 | 5,736.6 | 3,075.1 | 1,327.1 | 1,352.6 | 2,832.9 | |
Operating Expenses & Income | |||||||
Operating Income | 921.7 | 5,569.7 | 2,881.1 | 1,059.9 | 1,069.6 | 2,591.9 | |
Total Operating Expenses | 1,940.6 | 5,140.9 | 4,586.4 | 3,468.8 | 3,506.7 | 4,133.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 90.36 | 146.7 | 154.7 | 228.8 | 213.5 | 207.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (82.04) | (90.07) | (125.4) | (188.3) | (179.5) | (200.4) | |
Interest Income | 4.561 | 44.7 | 118.5 | 102.9 | 85.71 | 106.3 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 585.5 | 3,906.3 | 923.2 | 685.1 | 588.1 | 1,386.9 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 927.4 | 5,579.3 | - | - | - | - | |
