
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,022.3 | 1,942.7 | 9,672 | 14,496 | 12,486.8 | 12,951.8 | |
COGS | 703.3 | 1,083.3 | 5,333.1 | 7,469.2 | 7,763.2 | 8,134.3 | |
Gross Profit | 319 | 859.4 | 4,338.9 | 7,026.8 | 4,723.6 | 4,817.4 | |
Operating Expenses & Income | |||||||
Operating Income | 307.2 | 794.3 | 3,824 | 6,061.4 | 4,146.4 | 4,315 | |
Total Operating Expenses | 715 | 1,148.4 | 5,848.1 | 8,434.6 | 8,340.4 | 8,636.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.03 | 51.63 | 262.8 | 338.1 | 176.3 | 263.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (212.4) | (611.1) | (1,542.2) | (4,024.7) | (2,435) | (2,585) | |
Interest Income | 34.19 | 78.55 | 642.7 | 2,081.3 | 1,850.2 | 2,097.8 | |
Income Tax Expense | (14.16) | 9.9695 | - | - | - | - | |
Net Income | |||||||
Net Income | (57.68) | 222.1 | 1,069.6 | 2,387.7 | 2,885.6 | 3,329 | |
Supplemental | |||||||
EBIT | 303.9 | 792 | - | - | - | - | |
EBITDA | 180.8 | 1,037 | - | - | - | - | |