
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,429 | 10,050.9 | 7,243.5 | 9,249.3 | 10,885.4 | - |
COGS | 2,979 | 5,411.5 | 5,678.2 | 6,890.5 | 8,107.3 | - |
Gross Profit | 2,450 | 4,639.5 | 1,565.4 | 2,358.8 | 2,778.1 | - |
Operating Expenses & Income | ||||||
Operating Income | 1,840.2 | 3,512.4 | 266.1 | 752.6 | 926 | - |
Total Operating Expenses | 3,588.8 | 6,538.6 | 6,977.5 | 8,496.6 | 9,959.4 | - |
R&D Expenses | 396.7 | 857.1 | 1,057.5 | 1,284 | 1,453.4 | 1,033.9 |
Selling General & Admin Expenses | 65.84 | 56.38 | 77.37 | 93.2 | 119.1 | 150 |
Earnings from Continuing Operations | ||||||
Interest Expense | (207.4) | (413.9) | (451.7) | (496.6) | (375.7) | (262.2) |
Interest Income | 29.18 | 77.46 | 279.8 | 184.8 | 36.07 | 20.09 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 1,728.8 | 3,045.4 | 211.6 | 532.8 | 704.2 | - |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |