
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 311.1 | 990.4 | 2,123.8 | 3,807.8 | 5,944.2 | 11,837.6 | |
COGS | 197.6 | 729.3 | 1,564.3 | 2,642.8 | 3,804.9 | 7,683.9 | |
Gross Profit | 113.5 | 261.1 | 559.6 | 1,165 | 2,139.3 | 4,153.7 | |
Operating Expenses & Income | |||||||
Operating Income | 60.13 | 125.9 | 365.5 | 891.3 | 1,620.7 | 3,171.6 | |
Total Operating Expenses | 42.8 | 135.2 | 194.1 | 273.7 | 518.6 | 982.2 | |
R&D Expenses | 13.81 | 33.84 | 76.87 | 93.93 | 147.2 | 277.2 | |
Selling General & Admin Expenses | 27.86 | 49.21 | 124 | 154.3 | 225.4 | 308.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.493) | (2.916) | (0.742) | (3.011622) | (16.97) | (217.2) | |
Interest Income | 0.028 | 4.612 | 47.36 | 3.011622 | 16.97 | 19.75 | |
Income Tax Expense | 11.92 | 40.07 | 76.07 | 141.1 | 256.1 | 474.8 | |
Net Income | |||||||
Net Income | 54.93 | 155.7 | 283.5 | 1,005.1 | 1,480.5 | 2,833.5 | |
Supplemental | |||||||
EBIT | 59.23 | 125.9 | 365.5 | 1,149.2 | 1,620.7 | 3,171.6 | |
EBITDA | 77.37 | 151.7 | 420.3 | 1,252.9 | 1,766.1 | 3,495.9 | |