
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,477.5 | 1,709.3 | 2,564.2 | 3,383.5 | 4,123.5 | - | |
COGS | 1,081.4 | 1,287.7 | 1,976.6 | 2,649.2 | 3,319 | - | |
Gross Profit | 396.1 | 421.6 | 587.6 | 734.3 | 804.5 | - | |
Operating Expenses & Income | |||||||
Operating Income | 191.8 | 172.8 | 218.5 | 242.1 | 213.9 | - | |
Total Operating Expenses | 1,285.6 | 1,536.5 | 2,345.7 | 3,141.4 | 3,909.6 | - | |
R&D Expenses | 54.04 | 55.69 | 83.29 | 99.96 | 125.6 | 102.4 | |
Selling General & Admin Expenses | 55.5 | 75.64 | 118.2 | 146.9 | 155.5 | 363.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.459291) | (12.69) | (25.77) | (49.37) | (59.69) | (64.4) | |
Interest Income | 0.931849 | 5.555725 | 4.196535 | 4.621478 | 6.803383 | 6.49113 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 139.8 | 149.3 | 135.5 | 139 | 111.3 | - | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 232.1 | 250.4 | - | - | - | - | |