
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,149.2 | 5,589 | 404.9 | 380.8 | 427.8 | 848.6 | |
COGS | 2,626.1 | 3,179.6 | 94.62 | 119.5 | 133.8 | 452 | |
Gross Profit | 3,523.1 | 2,409.4 | 310.3 | 261.4 | 294 | 396.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,223.5 | 966.6 | 1,911.4 | (349.7) | (314) | (594.8) | |
Total Operating Expenses | 1,299.6 | 1,908.8 | (1,601) | 497.6 | 608 | 991.4 | |
R&D Expenses | 0 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 949.3 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (283.7) | (341.8) | (55.52) | (77.47) | (70.51) | (113.5) | |
Interest Income | 1.453 | 0.759 | - | - | - | - | |
Income Tax Expense | 100.2 | 84.05 | 4.555 | 4.393 | (7.913) | 7.341 | |
Net Income | |||||||
Net Income | 1,569.6 | 594.7 | 1,824.3 | (429.8) | (404) | (734.7) | |
Supplemental | |||||||
EBIT | 2,324 | 914.6 | 1,920.7 | (349.7) | (353.4) | (639.2) | |
EBITDA | 2,815.7 | 1,396.8 | 1,942.8 | (327) | (337) | (602.4) | |