
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,178 | 31,387 | 88,172 | 98,597.5 | 74,360 | - | |
COGS | 13,613.3 | 26,475.6 | 73,770.3 | 88,246.6 | 69,066.6 | - | |
Gross Profit | 2,564.7 | 4,911.4 | 14,401.7 | 10,350.8 | 5,293.5 | - | |
Operating Expenses & Income | |||||||
Operating Income | 2,094.9 | 2,431.8 | 8,323.3 | 3,368.1 | (1,469.3) | - | |
Total Operating Expenses | 14,083.1 | 28,955.2 | 79,848.7 | 95,229.4 | 75,829.4 | - | |
R&D Expenses | 114.2 | 210.5 | 805.5 | 1,241.8 | 1,219 | 997.4 | |
Selling General & Admin Expenses | 211.6 | 2,075.8 | 4,457.9 | 4,659 | 4,328.1 | 2,831.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (342) | (930.3) | (2,713.2) | (5,687.4) | (6,612.6) | (4,888.5) | |
Interest Income | 79.5 | 294.7 | 717.5 | 369.7 | 2,704.8 | 2,430.3 | |
Income Tax Expense | (301.7) | (323.4) | - | - | - | - | |
Net Income | |||||||
Net Income | 1,518.6 | 1,424.5 | 6,821.1 | 347.9 | (6,321.6) | - | |
Supplemental | |||||||
EBIT | 2,091.6 | 2,409.9 | - | - | - | - | |
EBITDA | 1,943.4 | 2,542.7 | - | - | - | - | |