
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,415.4 | 3,702.6 | 6,390.2 | 9,026.1 | 6,852.1 | 6,715.4 | |
COGS | 2,139.6 | 3,274.5 | 5,290.1 | 7,384.4 | 5,706.4 | 8,875.6 | |
Gross Profit | 275.7 | 428.1 | 1,100 | 1,641.7 | 6,852.1 | 6,777.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1.355829 | 33.46 | 413 | 786.3 | 37.62 | (34.52) | |
Total Operating Expenses | 274.4 | 394.7 | 687 | 855.4 | 6,814.5 | 8,014 | |
R&D Expenses | 120.2 | 127.4 | 170.3 | 203.1 | 160.9 | 305.9 | |
Selling General & Admin Expenses | 102.7 | 124.1 | 206.2 | 285.1 | 248.7 | 599.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.18) | (13.7) | (35.3) | (71.67) | (57.12) | (65.99) | |
Interest Income | 12.26 | 12.47 | 18.12 | 19.08 | 15.63 | 21.91 | |
Income Tax Expense | (10.39) | (11.27) | 66.67 | 140 | 43.19 | 39.53 | |
Net Income | |||||||
Net Income | 15.03 | 44.43 | 345 | 631.5 | (9.8817) | (168.5) | |
Supplemental | |||||||
EBIT | 15.41 | 48.06 | 447.4 | 856.4 | 33.31 | - | |
EBITDA | 50.27 | 100.9 | 525.1 | 941.8 | 118.7 | - | |