
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 795.2 | 1,536.5 | 2,026 | 1,993 | 1,932 | 2,584.9 | |
COGS | 455.8 | 846.1 | 1,164.7 | 1,179.3 | 1,445.4 | 2,556.1 | |
Gross Profit | 339.4 | 690.4 | 861.3 | 813.7 | 1,932 | 1,961.7 | |
Operating Expenses & Income | |||||||
Operating Income | 222.4 | 612.1 | 592.1 | 355.5 | (232.5) | (286.3) | |
Total Operating Expenses | 116.9 | 78.29 | 269.2 | 458.2 | 2,164.5 | 3,093.3 | |
R&D Expenses | 45.78 | 97.4 | 247.7 | 266.1 | 348.9 | 542.5 | |
Selling General & Admin Expenses | 29.73 | 61.52 | 116.1 | 153.7 | 192.7 | 325.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.321634) | (1.584945) | (3.66963) | (8.823288) | (19.32) | (18.77) | |
Interest Income | 4.111458 | 142.1 | 135.1 | 107.3 | 86.79 | 64.48 | |
Income Tax Expense | 22.82 | 80.47 | 79.57 | 9.918083 | (73.79) | (65.45) | |
Net Income | |||||||
Net Income | 201.7 | 532.6 | 511.9 | 344.2 | (160.4) | (212.2) | |
Supplemental | |||||||
EBIT | 226.9 | 614.3 | 596.6 | 362.2 | (234.2) | - | |
EBITDA | 234.7 | 626.2 | 621.3 | 410 | (186.4) | - | |