| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 16,717.9 | 34,105 | 35,842 | 145,175.8 | 165,053.6 | 159,994.3 |
COGS | 16,087.6 | 30,243.6 | 32,308.3 | 107,209.7 | 116,953.8 | 117,450.2 |
Gross Profit | 630.3 | 3,861.4 | 3,533.7 | 37,966.1 | 48,099.8 | 42,544.2 |
Operating Expenses & Income | ||||||
Operating Income | (2,884.7) | (4,926.9) | (3,993.5) | 4,942.2 | 7,517.9 | 1,001.7 |
Total Operating Expenses | 3,515.1 | 8,788.3 | 7,527.2 | 33,023.9 | 40,581.9 | 41,542.5 |
R&D Expenses | 948 | 1,313.7 | 1,696.5 | 5,585.5 | 7,954.3 | 8,070.9 |
Selling General & Admin Expenses | 305.3 | 646.1 | 488.1 | 1,140.6 | 1,832.2 | 5,777.5 |
Earnings from Continuing Operations | ||||||
Interest Expense | (260.7) | (330.2) | (308.7) | (240.4) | (198.7) | (144.8) |
Interest Income | 52.6 | 328.8 | 307.7 | 314.4 | 808.8 | 651.8 |
Income Tax Expense | 20.96 | 290.1 | 75.86 | 211.2 | 1,322.8 | 516 |
Net Income | ||||||
Net Income | (1,823.9) | (3,831.9) | (2,449.7) | 5,945.9 | 5,956.8 | 1,309.1 |
Supplemental | ||||||
EBIT | (2,349.1) | (4,600.2) | (3,772.1) | 5,191.7 | 7,668.2 | - |
EBITDA | (651) | (2,334) | (1,072.8) | 9,468.6 | 12,354.5 | 2,614.5 |
