
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,814.5 | 3,766.7 | 9,602.8 | 15,350.6 | 18,046.1 | 20,556.9 | |
COGS | 2,531.6 | 3,435.5 | 8,533.3 | 13,926 | 16,406 | 18,464.5 | |
Gross Profit | 282.9 | 331.2 | 1,069.5 | 1,424.6 | 1,640.1 | 2,092.4 | |
Operating Expenses & Income | |||||||
Operating Income | 91.33 | (36.53) | 408.1 | 349.3 | (221.4) | 276.1 | |
Total Operating Expenses | 191.6 | 367.7 | 661.4 | 1,075.3 | 1,861.5 | 7,649.3 | |
R&D Expenses | 98.19 | 114.9 | 309.8 | 482.2 | 601.2 | 618.5 | |
Selling General & Admin Expenses | 16.76 | 34.36 | 34.21 | 69.89 | 107.2 | 188.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.46) | (19.77) | (121.2) | (178.8) | (150.4) | (188.2) | |
Interest Income | 1.481345 | 5.150527 | 19.7 | 32.31 | 25.92 | 20.96 | |
Income Tax Expense | 6.677287 | (12.26) | 37.46 | 19.51 | (28.29) | (26.12) | |
Net Income | |||||||
Net Income | 93.94 | (17.24) | 385.6 | 360 | (276.5) | (296.6) | |
Supplemental | |||||||
EBIT | 129.1 | (13.64) | 536.3 | 543.6 | (79.3) | - | |
EBITDA | 136.8 | (0.796457) | 554.9 | 573.1 | (10.22) | - | |