
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 275.3 | 359.5 | 3,017.2 | 6,122.7 | 6,390.4 | 9,258.5 | |
COGS | 232.8 | 218.9 | 2,030.2 | 5,015.2 | 4,392.7 | 7,197.6 | |
Gross Profit | 42.43 | 140.6 | 987 | 1,107.5 | 1,997.7 | 2,060.9 | |
Operating Expenses & Income | |||||||
Operating Income | 37.83 | 125.3 | 956.8 | 1,043.7 | 1,642.8 | 1,627.8 | |
Total Operating Expenses | 237.4 | 234.2 | 2,060.4 | 5,079.1 | 4,747.6 | 7,630.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.550107 | 3.185938 | 27.8 | 21.15 | 116.1 | 139.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.689649) | (12.03) | (71.46) | (360.6) | (188.8) | (276.2) | |
Interest Income | 4.631999 | 10.83 | 48.73 | 239.3 | 72.69 | 82.42 | |
Income Tax Expense | 12.06 | 70.5 | - | - | - | - | |
Net Income | |||||||
Net Income | 28.57 | 224.3 | 537.2 | 1,706.5 | 2,317.5 | 3,167.3 | |
Supplemental | |||||||
EBIT | 36.84 | 130.2 | - | - | - | - | |
EBITDA | 45.37 | 309.4 | - | - | - | - | |