

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 44,556.4 | 582,908.6 | 803,647.1 | 585,992.5 | 67,274 | 68,208.6 | |
COGS | 38,379.2 | 508,078.5 | 694,750.4 | 541,010.2 | 75,296.1 | 74,986 | |
Gross Profit | 6,177.2 | 74,830.2 | 108,896.7 | 44,982.3 | (8,022.1) | (6,777.4) | |
Operating Expenses & Income | |||||||
Operating Income | 2,264.8 | 27,945.9 | 49,250.3 | (27,343.3) | (8,022.1) | (5,728.6) | |
Total Operating Expenses | 3,912.3 | 46,884.3 | 59,646.4 | 72,325.7 | 75,301.5 | 28,509.3 | |
R&D Expenses | 926.4 | 8,367.2 | 10,936.6 | 13,476 | 1,883.8 | 2,593.6 | |
Selling General & Admin Expenses | 1,412.1 | 14,259.7 | 21,507.6 | 27,375 | 5,365.3 | 3,686.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (633.9) | (5,378.9) | (10,528.4) | (15,616) | (1,581.8) | (1,353.2) | |
Interest Income | 363.6 | 1,766.2 | 3,677.2 | 2,551.7 | 371.1 | 216.9 | |
Income Tax Expense | 424.4 | 2,262.7 | 3,790.7 | (2,091.2) | (1,304.7) | (864.2) | |
Net Income | |||||||
Net Income | 1,807.3 | 25,229.6 | 39,164.4 | (25,132.8) | (6,994) | (4,346.6) | |
Supplemental | |||||||
EBIT | 2,911.4 | 32,684 | 56,788.5 | (11,097.8) | (8,298.6) | - | |
EBITDA | 4,178 | 47,538.2 | 79,503.7 | 29,124.7 | (2,788.5) | - | |