
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 600.5 | 3,880.9 | 6,043.9 | 4,392.1 | 5,466.7 | 9,860.1 | |
COGS | 209.7 | 2,555.1 | 4,476.8 | 2,988 | 3,511.7 | 6,496.9 | |
Gross Profit | 390.9 | 1,483.4 | 1,567.1 | 1,404 | 1,955 | 3,363.2 | |
Operating Expenses & Income | |||||||
Operating Income | (160.5) | 957.3 | 272.3 | (75.49) | 624.2 | 541.7 | |
Total Operating Expenses | 551.3 | 526.1 | 1,294.8 | 1,479.5 | 1,330.8 | 2,821.5 | |
R&D Expenses | 64.43 | 65.29 | 121.9 | 127 | 103.8 | 229.2 | |
Selling General & Admin Expenses | 214.1 | 154.2 | 366.4 | 484.8 | 1,267.2 | 541.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.58) | (1.462) | (1.999648) | (2.932) | (1.472876) | (185) | |
Interest Income | 11.07 | 14.45 | 1.506914 | 90.79 | 77.27 | 5.140836 | |
Income Tax Expense | (18.3) | 257.3 | 171 | 54.55 | 134.7 | 191.7 | |
Net Income | |||||||
Net Income | (534) | 971.3 | 1,592.6 | 5.735 | 521.2 | 548.7 | |
Supplemental | |||||||
EBIT | (160.5) | 957.3 | 403.7 | 63.68 | 624.2 | 541.7 | |
EBITDA | (125.3) | 975.3 | 462 | 112.5 | 670.9 | 589.1 | |