
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 804.9 | 1,648.8 | 2,508 | 3,406.2 | 4,648.2 | 4,605.4 | |
COGS | 444.9 | 862 | 1,415.8 | 1,934.7 | 2,704.6 | 2,663.3 | |
Gross Profit | 360 | 786.9 | 1,092.2 | 1,471.6 | 1,943.6 | 1,942.1 | |
Operating Expenses & Income | |||||||
Operating Income | 197.7 | 497.3 | 751.2 | 1,082.4 | 1,123.2 | 1,099.5 | |
Total Operating Expenses | 607.1 | 1,151.5 | 1,756.8 | 2,323.8 | 3,525 | 3,506 | |
R&D Expenses | 114.1 | 216.6 | 303.9 | 382.2 | 537.5 | 545.7 | |
Selling General & Admin Expenses | 67.07 | 90.19 | 76.8 | 129.6 | 171.8 | 431.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.896252) | (5.521886) | (10.05) | (12.32) | (8.785016) | (10.21) | |
Interest Income | 3.184555 | 16.17 | 43.41 | 36.24 | 17.38 | 18.13 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 198.3 | 501.6 | 723.7 | 1,023.4 | 1,083.7 | 1,045 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |