

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,483 | 2,980.7 | 4,841.6 | 5,929.8 | 6,424.6 | 6,424.6 | |
COGS | 929.6 | 1,634.3 | 2,449.6 | 3,241.9 | 3,503.1 | 3,503.1 | |
Gross Profit | 553.4 | 1,346.4 | 2,392.1 | 2,687.9 | 2,921.6 | 2,921.6 | |
Operating Expenses & Income | |||||||
Operating Income | 34.79 | 257.9 | 444.4 | 306.4 | 523.1 | 523.1 | |
Total Operating Expenses | 518.6 | 1,088.5 | 1,947.7 | 2,381.5 | 2,398.4 | 2,398.4 | |
R&D Expenses | 70.67 | 34.94 | 81.11 | 41.91 | - | - | |
Selling General & Admin Expenses | 447.9 | 1,053.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.047) | (5.62) | (10.33) | (18.16) | (25.14) | (25.14) | |
Interest Income | 0.047 | 0.036 | 0.046 | 0.979 | 2.946 | - | |
Income Tax Expense | 38.39 | 91.38 | 223.6 | 106 | 79.05 | 79.05 | |
Net Income | |||||||
Net Income | 49.4 | (574.3) | (1,134.5) | (177.7) | 376 | 376 | |
Supplemental | |||||||
EBIT | 87.79 | (420.7) | (697) | 149.4 | 724.5 | 446.3 | |
EBITDA | 240.5 | (168.7) | (343.4) | 566.2 | 1,172.2 | 895.1 | |