| Period Ending: | 2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-18 | 2025-02-19 | 2024-02-22 | 2023-02-23 | 2022-02-24 | 2021-02-25 | 2020-02-26 | 2019-02-27 | 2018-03-06 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
| Total Current Assets | 6,549 | 4,869 | 3,321 | 4,594 | 4,892 | 1,923 | 1,359 | 662.9 | 489.7 | 275.2 | 119.2 | 34.78 |
| Cash and Short Term Investments | 2,327 | 2,180 | 896 | 755 | 785 | 432 | 174.8 | 78.86 | 172.7 | 39.18 | 43.13 | 6.93 |
| Cash & Equivalents | 2,327 | 1,716 | 530 | 434 | 403 | 301 | 76.02 | 78.86 | 172.7 | 39.18 | 43.13 | 6.93 |
| Short Term Investments | 0 | 464 | 366 | 321 | 382 | 131 | 98.78 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 245 | 303 | 266 | 253 | 206 | 79 | 39.86 | 33.12 | 14.11 | 5.69 | 4.39 | 0.45 |
| Inventory | 2,408 | 1,608 | 1,150 | 1,876 | 3,149 | 1,036 | 762.7 | 412.2 | 227.4 | 185.5 | 68.04 | 26.37 |
| Other Current Assets | 1,569 | 778 | 1,009 | 1,710 | 752 | 376 | 382.1 | 138.6 | 75.49 | 44.86 | 3.65 | 1.03 |
| Total Assets | 13,201 | 8,484 | 7,071 | 8,698 | 7,015 | 3,035 | 2,058 | 991 | 641.1 | 335.8 | 136 | 40.1 |
| Total Non-Current Assets | 6,652 | 3,615 | 3,750 | 4,104 | 2,123 | 1,112 | 698.3 | 328.2 | 151.4 | 60.59 | 16.79 | 5.32 |
| Property, Plant and Equipment | 3,257 | 3,213 | 3,437 | 3,780 | 1,929 | 1,065 | 666.9 | 296.8 | 148.7 | 60.59 | 16.79 | 5.32 |
| Goodwill and Intangible Assets | 57 | 34 | 52 | 70 | 13 | 15 | 16.59 | 18.22 | 0 | 0 | 0 | 0 |
| Goodwill | 10 | 0 | 0 | 0 | 9 | 9 | 9.35 | 9.35 | 0 | 0 | 0 | 0 |
| Intangible Assets | 47 | 34 | 52 | 70 | 4 | 6 | 7.23 | 8.87 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 0 | 0 | 0 | 8 | 0 | 6.34 | 1.9 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 3,064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 274 | 368 | 261 | 254 | 173 | 32 | 8.51 | 11.2 | 2.74 | 0 | 0 | 0 |
| Total Current Liabilities | 1,519 | 1,338 | 1,536 | 2,592 | 2,890 | 467.1 | 864.9 | 329.5 | 306 | 196.4 | 70.81 | 19.61 |
| Accounts Payable | 0 | 236 | 231 | 216 | 114 | 67 | 54.03 | 29.14 | 10.55 | 6.21 | 0.341 | 2.24 |
| Notes Payable/Short Term Debt | 227 | 376 | 857 | 1,735 | 2,205 | 105 | 617.6 | 208.1 | 253.9 | 166.4 | 42.3 | 17.37 |
| Tax Payables | 0 | 87 | 80 | 76 | 102 | 71.5 | 45.81 | 27.65 | 9.03 | 4.26 | 1.38 | 0 |
| Deferred Revenue | 0 | 63 | 30 | 23 | 34 | 17 | 6.38 | 2.89 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,292 | 576 | 338 | 542 | 435 | 206.6 | 141.1 | 61.73 | 32.53 | 19.57 | 26.78 | 0 |
| Total Liabilities | 8,998 | 7,109 | 7,455 | 9,751 | 6,490 | 2,233 | 1,866 | 763.6 | 361.6 | 200.8 | 70.81 | 19.61 |
| Total Non-Current Liabilities | 7,479 | 5,771 | 5,919 | 7,159 | 3,600 | 1,766 | 1,001 | 434.1 | 55.56 | 4.4 | 68.03 | 0 |
| Total Long Term Debt | 406 | 5,670 | 5,849 | 7,081 | 3,569 | 1,765 | 999.1 | 425.3 | 48.47 | 4.4 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 414 | 433 | 507 | 361 | 148 | 116.1 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 7,073 | -313 | -363 | -429 | -330 | -147.1 | -114.3 | 8.72 | 7.09 | 0 | 68.03 | 0 |
| Total Equity | 4,203 | 1,375 | -384 | -1,053 | 525 | 801.5 | 191.9 | 227.4 | 279.5 | 135 | 65.2 | 20.5 |
| Non-Controlling Interest | 762 | 115 | -627 | -535 | 219 | 413.9 | 93.83 | 154 | 153.8 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3,441 | 1,260 | 243 | -518 | 306 | 387.6 | 98.11 | 73.41 | 125.7 | 135 | 65.2 | 20.5 |
| Retained Earnings | -9 | -1,416 | -1,626 | -2,076 | -489 | -354.2 | -183 | -74.65 | -12.9 | -175.6 | -62.48 | 0 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -97.13 | -251 | 0 | 0 |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0.173 | 0.152 | 0.145 | 0.133 | 59.65 | 59.65 | 20.5 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.13 | 251 | 68.03 | 0 |
| Additional Paid in Capital | 3,450 | 2,676 | 1,869 | 1,558 | 795 | 741.6 | 281 | 147.9 | 138.5 | 251 | 0 | 0 |
| Total Liabilities & Total Equity | 13,201 | 8,484 | 7,071 | 8,698 | 7,015 | 3,035 | 2,058 | 991 | 641.1 | 335.8 | 136 | 40.1 |
| Total Liabilities & Shareholders' Equity | 13,201 | 8,484 | 7,071 | 8,698 | 7,015 | 3,035 | 2,058 | 991 | 641.1 | 335.8 | 136 | 40.1 |
| Total Investments | 0 | 464 | 366 | 321 | 390 | 131 | 105.1 | 1.9 | 0 | 0 | 0 | 0 |
| Total Debt | 633 | 6,046 | 6,706 | 8,816 | 5,774 | 1,870 | 1,617 | 633.4 | 302.4 | 170.8 | 42.3 | 17.37 |
| Net Debt | -1,694 | 4,330 | 6,176 | 8,382 | 5,371 | 1,569 | 1,541 | 554.6 | 129.7 | 131.6 | -0.832 | 10.44 |