
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 12,384.6 | 16,746.7 | 32,164.2 | 64,731.9 |
COGS | 14,295.9 | 16,666.2 | 29,469.8 | 55,319.9 |
Gross Profit | (1,911.3) | 80.47 | 2,694.4 | 9,412 |
Operating Expenses & Income | ||||
Operating Income | (5,193.7) | (4,403) | (3,306.6) | 88.89 |
Total Operating Expenses | 17,578.3 | 21,149.7 | 35,470.7 | 64,643 |
R&D Expenses | 1,410.6 | 1,919.8 | 2,896.4 | 4,292.4 |
Selling General & Admin Expenses | 1,955.7 | 2,652.7 | 3,275.3 | 5,595.3 |
Earnings from Continuing Operations | ||||
Interest Expense | (37.01) | (72.22) | (39.53) | (105.9) |
Interest Income | 143.3 | 229.4 | 348.2 | 399.7 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | (5,108.9) | (4,216.3) | (2,820.8) | 538.4 |
Supplemental | ||||
EBIT | (5,071.8) | (4,144) | (2,781.2) | 644.3 |
EBITDA | (4,656.2) | (3,542.8) | (2,110.5) | 1,820.5 |