

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,409.4 | 6,963.4 | 12,274.2 | 13,969.2 | 12,002.9 | 12,002.9 | |
COGS | 731.7 | 3,519.6 | 6,903.1 | 8,738.6 | 8,539.5 | 8,539.5 | |
Gross Profit | 677.7 | 3,443.8 | 5,371.1 | 5,230.6 | 3,463.4 | 3,463.4 | |
Operating Expenses & Income | |||||||
Operating Income | (813.4) | 203.2 | 2,022.8 | 1,026.3 | (741.1) | (741.1) | |
Total Operating Expenses | 1,491.1 | 3,240.7 | 3,348.3 | 4,204.3 | 4,204.5 | 4,204.5 | |
R&D Expenses | 143.3 | 122.9 | 209.8 | 118.7 | - | - | |
Selling General & Admin Expenses | 340.1 | 830.6 | 1,719.6 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.53) | (41.7) | (55.9) | (53.75) | (54.28) | (54.28) | |
Interest Income | 0.987 | 50.81 | 23.86 | 39.27 | - | - | |
Income Tax Expense | 3.204 | 302.5 | 428.7 | 234.9 | (405.6) | (405.6) | |
Net Income | |||||||
Net Income | (937) | 2,579.5 | 1,475.9 | 246.5 | (2,799.2) | (2,799.2) | |
Supplemental | |||||||
EBIT | (813.4) | 203.2 | 2,022.8 | 1,026.3 | (741.1) | (741.1) | |
EBITDA | (780) | 260.3 | 2,202 | 1,407.9 | (555.2) | (555.2) | |