
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 566.9 | 784.8 | 1,237.3 | 1,514.7 | 1,628.4 | - | |
COGS | 274.4 | 458 | 825.9 | 969.4 | 1,160.6 | - | |
Gross Profit | 292.4 | 326.7 | 411.3 | 545.3 | 467.8 | - | |
Operating Expenses & Income | |||||||
Operating Income | 276.6 | 286.3 | 345.9 | 460 | 378.1 | - | |
Total Operating Expenses | 290.2 | 498.5 | 891.4 | 1,054.7 | 1,250.3 | - | |
R&D Expenses | 1.573801 | 1.667932 | 1.539434 | 1.281887 | 1.114578 | 0.950572 | |
Selling General & Admin Expenses | 12.96 | 23.88 | 31.08 | 36 | 34.01 | (5.887371) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.08) | (15.78) | (39.43) | (40.61) | (38.81) | (40.57) | |
Interest Income | 1.978522 | 8.969965 | 9.814691 | 6.560216 | 7.070622 | 5.749578 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 199.1 | 206.2 | 252.2 | 350.4 | 270 | - | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 324.6 | 351.8 | - | - | - | - | |