
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 517.8 | 884.4 | 2,093.7 | 3,120.5 | 3,550 | 6,230.6 | |
COGS | 427 | 590.8 | 1,385.5 | 2,069.1 | 2,350 | 3,498.4 | |
Gross Profit | 90.73 | 293.5 | 708.2 | 1,051.5 | 1,200 | 1,710.3 | |
Operating Expenses & Income | |||||||
Operating Income | (63.83) | 145.9 | 455.1 | 764.1 | 877.2 | 1,256.7 | |
Total Operating Expenses | 1,969 | 145 | 251.2 | 2,356.5 | 323.1 | 1,514 | |
R&D Expenses | 10.01 | - | - | - | 16.02 | - | |
Selling General & Admin Expenses | 146 | 132.8 | 218.3 | 308.2 | 254.2 | 446.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.39) | (27.5) | (56.86) | (9.050839) | (123.5) | (185) | |
Interest Income | 147.6 | 26.55 | 58.36 | 67.68 | 2.925 | 162.9 | |
Income Tax Expense | 237 | 29.19 | 102.6 | - | 191.3 | 205.2 | |
Net Income | |||||||
Net Income | (1,665.6) | 96.54 | 303.6 | 541.2 | 657 | 1,170.2 | |
Supplemental | |||||||
EBIT | (63.83) | 145.9 | 454.9 | - | 911.9 | - | |
EBITDA | 3.093 | 278.7 | 455.1 | - | 1,201 | - | |