| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,577.6 | 26,763 | 195,166.9 | 30,598.3 | 33,191.5 | 58,252.5 | |
COGS | 16,469.6 | 21,061.7 | 152,595 | 23,166.2 | 25,236.3 | 44,319.4 | |
Gross Profit | 4,108 | 5,701.3 | 42,571.9 | 7,432.1 | 7,955.2 | 13,933.1 | |
Operating Expenses & Income | |||||||
Operating Income | (1,098.4) | (31.79) | 4,623 | 1,576.1 | 1,778.2 | 2,850.9 | |
Total Operating Expenses | 5,126.8 | 5,650.1 | 37,428.4 | 5,856 | 6,177 | 11,083.2 | |
R&D Expenses | 728.8 | 677.8 | 5,093.8 | 720.1 | 763.9 | 1,377.8 | |
Selling General & Admin Expenses | 395.1 | 379.5 | 2,599.5 | 390.6 | 2,825.4 | 336.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.815) | (5.833) | (43.1) | (2.609) | (1.358461) | (1.381981) | |
Interest Income | 209.8 | 331.6 | 3,452 | 464.8 | 463.4 | - | |
Income Tax Expense | 13.43 | 14.48 | 406.3 | 128 | 327.4 | 446.9 | |
Net Income | |||||||
Net Income | (265.6) | 535.7 | 6,379.9 | 1,432.4 | 1,876 | 2,905.7 | |
Supplemental | |||||||
EBIT | (248.7) | (51.5) | 6,826.8 | 1,562.6 | 1,778.2 | 3,156.6 | |
EBITDA | (188.1) | 12.21 | 7,214.4 | 1,620.2 | 1,831.5 | 3,250.5 | |
