
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,987.7 | 7,256.5 | 8,297.5 | 8,199.7 | 7,972.6 | 16,396.3 | |
COGS | 2,674 | 4,878.7 | 6,407.2 | 5,991.6 | 5,740.4 | 11,849.9 | |
Gross Profit | 1,332.1 | 1,272.5 | 1,743.9 | 2,208.1 | 2,232.2 | 4,546.4 | |
Operating Expenses & Income | |||||||
Operating Income | (44.37) | 0.779325 | 93.22 | 330.8 | 273.7 | 619.1 | |
Total Operating Expenses | 1,376.5 | 1,541.3 | 1,840 | 1,877.3 | 1,958.5 | 3,927.3 | |
R&D Expenses | 460 | 649.7 | 859.5 | 864.6 | 787.4 | 1,645.5 | |
Selling General & Admin Expenses | 323.3 | 248.4 | 334.2 | 352.6 | 970.3 | 393.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.79) | (3.000313) | (5.789583) | (8.698465) | (26.21) | (49.99) | |
Interest Income | 13.54 | 29.57 | 7.409066 | 37.34 | 4.739 | 32.43 | |
Income Tax Expense | (3.097) | 21.04 | 68.26 | 86.74 | (25.68) | 66.12 | |
Net Income | |||||||
Net Income | 53.76 | 104.8 | 183.3 | 391.9 | 257.6 | 615.5 | |
Supplemental | |||||||
EBIT | (137.1) | (101.1) | 277.8 | 330.8 | 273.7 | 619.1 | |
EBITDA | (87.89) | (64.27) | 328.9 | 364.2 | 355.7 | 742.7 | |