
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,566.6 | 3,570.6 | 6,183.9 | 4,474.2 | 3,649.8 | 3,755.9 | |
COGS | 1,070.9 | 2,156.9 | 3,643.7 | 3,672.9 | 3,655.2 | 3,727.5 | |
Gross Profit | 495.7 | 1,413.6 | 2,540.2 | 801.3 | (5.316674) | 28.35 | |
Operating Expenses & Income | |||||||
Operating Income | 211.7 | 898.6 | 1,684.5 | (71.84) | (5.316674) | 67.66 | |
Total Operating Expenses | 284.1 | 515.1 | 855.7 | 873.1 | 3,571.8 | 671.6 | |
R&D Expenses | 117.2 | 225.3 | 388.9 | 248.5 | 188.7 | 260.7 | |
Selling General & Admin Expenses | 131.4 | 239 | 420 | 415.2 | 105 | 428.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.818833) | (19.52) | (35.04) | (49.99) | (73.49) | (65.88) | |
Interest Income | 2.503709 | 4.384466 | 10.86 | 7.331805 | 11.45 | 7.454451 | |
Income Tax Expense | 14.38 | 95.67 | 187.8 | (48.09) | 30.66 | 51.45 | |
Net Income | |||||||
Net Income | 172.7 | 788.6 | 1,461.1 | (44.23) | (40.16) | (16.25) | |
Supplemental | |||||||
EBIT | 195.9 | 903.8 | 1,684 | (42.34) | (9.507295) | - | |
EBITDA | 237.4 | 1,008.6 | 1,866.5 | 232.9 | 265.8 | - | |