
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 309.6 | 1,074.8 | 1,895.9 | 2,864.1 | 3,429.8 | 3,524.9 | |
COGS | 229 | 825.1 | 1,372.6 | 1,826.7 | 2,024.3 | 2,112.8 | |
Gross Profit | 80.57 | 249.7 | 523.3 | 1,037.3 | 1,405.5 | 1,412.1 | |
Operating Expenses & Income | |||||||
Operating Income | 38.93 | 169.1 | 235.4 | (93.95) | 974.6 | 1,100.9 | |
Total Operating Expenses | 270.6 | 905.7 | 1,660.5 | 2,958 | 2,455.3 | 2,424 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.382667 | 8.659351 | 38.47 | 44.45 | 52.96 | 55.39 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.01523) | (32.17) | (102.9) | (451.6) | (352.4) | (375.4) | |
Interest Income | 11.55 | 93.74 | 167.6 | 196.4 | 217.7 | 336.1 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 65.84 | 266.1 | 1,187.8 | 1,649 | 695.7 | 672.8 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |