
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,494.3 | 5,201.5 | 6,686 | 9,887.7 | 11,559.9 |
COGS | 1,716 | 2,313.1 | 3,438.8 | 5,251.5 | 5,098.5 |
Gross Profit | 1,778.3 | 2,888.4 | 3,247.1 | 4,636.3 | 6,461.5 |
Operating Expenses & Income | |||||
Operating Income | (388.2) | 282.5 | 676.5 | 1,102.1 | 1,742.9 |
Total Operating Expenses | 3,882.6 | 4,919 | 6,009.5 | 8,785.6 | 9,817 |
R&D Expenses | 146.4 | 192 | 193.9 | 232.6 | 377.6 |
Selling General & Admin Expenses | 1,756.2 | 1,648.4 | 1,402.6 | 1,463.7 | 1,653.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (57.18) | (84.18) | (87.03) | (100) | (128.2) |
Interest Income | 54.07 | 74.41 | 71.85 | 71.55 | 73.33 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 28.95 | 370.8 | 555 | 809.9 | 1,198.9 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 536.7 | 752.2 | - | - | - |