
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,678.1 | 4,710.2 | 7,352.7 | 6,737.9 | 8,886 | 9,364.5 | |
COGS | 1,848.7 | 3,209.8 | 5,193.7 | 5,429 | 8,762.4 | 8,984.6 | |
Gross Profit | 829.4 | 1,500.4 | 2,159 | 1,308.8 | 123.7 | 379.9 | |
Operating Expenses & Income | |||||||
Operating Income | 296.5 | 695.1 | 1,006.5 | (62.96) | 123.7 | 300 | |
Total Operating Expenses | 532.9 | 805.3 | 1,152.4 | 1,371.8 | 8,762.4 | 1,818.9 | |
R&D Expenses | 188.5 | 347.8 | 469.6 | 551.3 | 613.7 | 951.5 | |
Selling General & Admin Expenses | 103.7 | 191.2 | 278.5 | 312.7 | 383 | 765.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.334167) | (8.915963) | (22.47) | (44.89) | (41.16) | (37.81) | |
Interest Income | 11.54 | 8.717651 | 27.04 | 11.3 | 9.293569 | 8.31273 | |
Income Tax Expense | 17.66 | 53.83 | 137.5 | (63.23) | (14.77) | (15.6) | |
Net Income | |||||||
Net Income | 279.5 | 649.3 | 852.1 | (61.81) | 136.1 | 265.6 | |
Supplemental | |||||||
EBIT | 299.5 | 699 | 1,026.2 | (21.87) | 121.3 | - | |
EBITDA | 342 | 773 | 1,123.5 | 115.5 | 258.6 | - | |