
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 153.1 | 4,879.2 | 5,860 | 7,780.7 | 9,003.5 | 8,884.8 | |
COGS | 93.86 | 3,869.7 | 4,537.2 | 6,068.9 | 7,129.6 | 10,817.3 | |
Gross Profit | 59.23 | 1,009.4 | 1,322.8 | 1,711.8 | 9,003.5 | 8,939.4 | |
Operating Expenses & Income | |||||||
Operating Income | 5.174248 | 421.8 | 580.7 | 952.4 | 1,059.2 | 985.6 | |
Total Operating Expenses | 54.06 | 587.6 | 742.1 | 759.4 | 7,944.3 | 9,672.8 | |
R&D Expenses | 31.89 | 232.8 | 332.7 | 400.3 | 440.5 | 517.7 | |
Selling General & Admin Expenses | 28.02 | 218.6 | 275.9 | 278.1 | 164.8 | 440.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0907) | (62.94) | (45.28) | (15.35) | (6.406765) | (6.252448) | |
Interest Income | 0.157397 | 0.399824 | 5.291058 | 16.86 | 9.181682 | 8.24484 | |
Income Tax Expense | 0.228825 | 52.13 | 62.88 | 76.45 | 184.3 | 165 | |
Net Income | |||||||
Net Income | 4.98705 | 262.4 | 423.3 | 791.7 | 880.7 | 832.2 | |
Supplemental | |||||||
EBIT | 5.390709 | 486.7 | 633.6 | 967.6 | 1,065 | - | |
EBITDA | 24.46 | 885.5 | 1,006.6 | 1,502.4 | 1,599.9 | - | |