
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 866 | 1,318.5 | 2,956.5 | 3,451 | 4,384.8 | 4,511.4 | |
COGS | 883.4 | 921.8 | 2,382.7 | 2,819.3 | 3,464.2 | 3,527 | |
Gross Profit | (17.38) | 396.8 | 573.8 | 631.8 | 920.6 | 984.4 | |
Operating Expenses & Income | |||||||
Operating Income | (213.1) | 272.5 | 447.1 | 484.9 | 737.1 | 790.5 | |
Total Operating Expenses | 188.2 | 128 | 130.8 | 2,966.1 | 3,647.7 | 3,721 | |
R&D Expenses | 79.36 | 66.64 | 53.94 | 48.19 | 64.02 | 62.55 | |
Selling General & Admin Expenses | 90.78 | 50.79 | 68.24 | 98.7 | 119.5 | 131.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.117) | (7.086) | (4.671) | (1.593) | (18.96) | (18.55) | |
Interest Income | 0.106 | 3.147 | 8.645 | 30.58 | 54.12 | 55.91 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (285) | 270.8 | 442.4 | 533.3 | 764.2 | 780.5 | |
Supplemental | |||||||
EBIT | (213.1) | 272.5 | 447.1 | - | - | - | |
EBITDA | (72.05) | 383.7 | 542.5 | - | - | - | |