
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,014.4 | 681.4 | 1,315.2 | 1,875.6 | 3,161.2 | 5,946.5 | |
COGS | 1,698.2 | 365.7 | 696 | 878.6 | 813.1 | 1,664.5 | |
Gross Profit | 316.2 | 315.7 | 619.2 | 997 | 2,348.1 | 4,282 | |
Operating Expenses & Income | |||||||
Operating Income | 228.6 | 223 | 437.6 | 783.3 | 1,978 | 3,629.8 | |
Total Operating Expenses | 1,776.5 | 92.54 | 181.6 | 213.7 | 370.1 | 652.2 | |
R&D Expenses | 19.37 | 21.77 | 24.34 | 25.24 | 26.89 | 59.69 | |
Selling General & Admin Expenses | 71.32 | 86.64 | 103.4 | 133.8 | 190.9 | 394 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.606) | (14.49) | (12.64) | (12.26) | (7.809) | (10.54) | |
Interest Income | 7.606 | 9.239 | 3.792 | 12.26 | 7.476 | 14.06 | |
Income Tax Expense | 39.3 | 39.5 | 30.71 | 114.6 | 599.8 | 988.1 | |
Net Income | |||||||
Net Income | 193.4 | 180.5 | 335.4 | 575.4 | 1,355 | 2,568.9 | |
Supplemental | |||||||
EBIT | 228.6 | 223 | 437.6 | 808.5 | 2,004.9 | 3,671.2 | |
EBITDA | 275.7 | 271.2 | 532.3 | 903.2 | 2,110.5 | 3,888.1 | |