

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,308.7 | 20,434.4 | 57,261.6 | 64,035.8 | 66,938 | 69,003.9 | |
COGS | 8,785.3 | 18,791.6 | 53,936.7 | 61,213 | 63,931.3 | 66,280.1 | |
Gross Profit | 523.4 | 1,642.8 | 3,324.9 | 2,822.7 | 3,006.7 | 2,723.8 | |
Operating Expenses & Income | |||||||
Operating Income | 389.1 | 1,356.1 | 1,618.7 | 1,027.4 | 1,506.6 | 1,251.1 | |
Total Operating Expenses | 8,919.7 | 19,078.3 | 55,642.9 | 63,008.4 | 65,431.3 | 67,752.8 | |
R&D Expenses | 0.0202 | 0.175049 | 1.212878 | 3.613665 | 6.145309 | 6.799172 | |
Selling General & Admin Expenses | 152.9 | 385.9 | 1,290 | 1,362.6 | 996.8 | 954 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (168) | (537.6) | (1,952) | (3,912.1) | (1,117) | (1,162.9) | |
Interest Income | 28.18 | 107.6 | 641.5 | 1,493.3 | 2,426.1 | 2,451.3 | |
Income Tax Expense | 46.41 | 103.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 139.6 | 712.9 | (937.3) | (210.8) | (130.9) | 81.21 | |
Supplemental | |||||||
EBIT | 385 | 1,159.2 | - | - | - | - | |
EBITDA | 358.4 | 1,406.3 | - | - | - | - | |