
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 758 | 1,705.6 | 2,705 | 4,103.5 | 6,519.1 | 5,365.6 | |
COGS | 424.4 | 865.2 | 1,430.6 | 2,392.9 | 4,240.5 | 3,403.1 | |
Gross Profit | 333.6 | 840.3 | 1,274.3 | 1,710.6 | 2,278.6 | 1,962.4 | |
Operating Expenses & Income | |||||||
Operating Income | 41.66 | 333.9 | 645 | 587.7 | 1,069.1 | 755 | |
Total Operating Expenses | 716.3 | 1,371.6 | 2,059.9 | 3,515.8 | 5,450 | 4,610.5 | |
R&D Expenses | 288.3 | 378.7 | 575.9 | 756 | 769.6 | 741.9 | |
Selling General & Admin Expenses | 63.96 | 138.3 | 187.4 | 210.1 | 304.9 | 470.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (2.005944) | (31.05) | (75.32) | (84.07) | (80.08) | |
Interest Income | 18.7 | 30.77 | 62.02 | 31.89 | 18.59 | 20.2 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 68.49 | 368.5 | 662.6 | 688.2 | 926.7 | 1,035.1 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 59.5 | - | - | - | - | - | |