
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 481.5 | 862 | 1,454.3 | 2,160.8 | 2,988.2 | 3,500.8 | |
COGS | 383.9 | 647.4 | 876.9 | 1,264.1 | 1,679.1 | 1,959.7 | |
Gross Profit | 97.55 | 214.6 | 577.4 | 896.7 | 1,309.1 | 1,541.2 | |
Operating Expenses & Income | |||||||
Operating Income | 50.41 | 76.72 | 414.8 | 752.7 | 1,231 | 1,475.2 | |
Total Operating Expenses | 431.1 | 785.3 | 1,039.5 | 1,408.1 | 1,757.2 | 2,025.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.35 | 52.42 | 80.74 | 87.92 | 50.58 | 249 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.04) | (55.53) | (98.99) | (144.2) | (97.15) | (161.3) | |
Interest Income | 5.495239 | 4.417549 | 58.19 | 343.4 | 197.9 | 238.8 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 113 | 68.51 | 211 | 564.1 | 1,222.1 | 1,407.2 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |