
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,839 | 5,534.8 | 403.2 | 349.6 | 340.4 | 312.2 | |
COGS | 880 | 2,380.2 | 253.9 | 147.6 | 124.9 | 169.8 | |
Gross Profit | 1,959.1 | 3,154.6 | 149.2 | 202 | 340.4 | 331.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,394.9 | 2,149.7 | (365.1) | 8.814529 | (30.89) | (57.27) | |
Total Operating Expenses | 564.2 | 1,004.9 | 514.3 | 193.2 | 371.3 | 443.1 | |
R&D Expenses | 106.6 | 185.8 | 135.5 | 101.2 | 78.72 | 114.8 | |
Selling General & Admin Expenses | 117.4 | 297.2 | 177.2 | 82.57 | 67.53 | 119.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.225385) | (5.828) | (7.079255) | (7.745925) | (8.532163) | (8.025862) | |
Interest Income | 26.83 | 39.18 | 55.97 | 39.78 | 7.042466 | 3.766716 | |
Income Tax Expense | 198.6 | 310.8 | (1.858821) | 6.188899 | 8.0945 | 5.074173 | |
Net Income | |||||||
Net Income | 1,193.2 | 1,827.9 | (373.8) | (2.001694) | (39.71) | (24.14) | |
Supplemental | |||||||
EBIT | 1,396 | 2,144.5 | (368.6) | 11.93 | (31.62) | - | |
EBITDA | 1,429.6 | 2,227.9 | (299.8) | 61.29 | 17.75 | - | |