
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,761.7 | 4,291.7 | 2,998.8 | 2,738.3 | 2,638.4 | 5,363.6 |
COGS | 1,583 | 2,618.8 | 1,709.2 | 1,708.1 | 1,686 | 3,383.8 |
Gross Profit | 1,178.7 | 1,673 | 1,289.5 | 1,030.2 | 952.5 | 1,979.8 |
Operating Expenses & Income | ||||||
Operating Income | 354.3 | 792.6 | 396.2 | 135.6 | 100.5 | 234.6 |
Total Operating Expenses | 2,325 | 3,499.2 | 2,602.6 | 2,602.7 | 2,538 | 5,129 |
R&D Expenses | 102.5 | 143.7 | 130.5 | 112.8 | 103.7 | - |
Selling General & Admin Expenses | 615.2 | 737.7 | 687.6 | 675.6 | 701.3 | 1,374.2 |
Earnings from Continuing Operations | ||||||
Interest Expense | (5.098432) | (8.791675) | (6.409733) | (25.22) | (48.51) | - |
Interest Income | 13.34 | 55.96 | 78.49 | 49.2 | 48.69 | 97.64 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 257.9 | 601.1 | 213.6 | 44.18 | 18.44 | 61.71 |
Supplemental | ||||||
EBIT | - | 780.7 | 396.2 | 135.6 | 100.3 | - |
EBITDA | - | 951.5 | 548.4 | 301.1 | 285.2 | - |