
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 278.2 | 555.3 | 1,646.8 | 2,725.3 | 4,224.6 | 5,613.3 | |
COGS | 62.57 | 206.4 | 341.3 | 1,029.6 | 2,136.1 | 3,083.3 | |
Gross Profit | 215.6 | 348.9 | 1,305.5 | 1,695.6 | 2,088.5 | 2,530 | |
Operating Expenses & Income | |||||||
Operating Income | 147.6 | 296.2 | 1,153.6 | 924.5 | 1,285.5 | 1,616.9 | |
Total Operating Expenses | 130.6 | 259.1 | 493.2 | 1,800.7 | 2,939.1 | 3,996.4 | |
R&D Expenses | 58.25 | 34.03 | 53.78 | 191.8 | 69.63 | 196.7 | |
Selling General & Admin Expenses | 3.589856 | 8.370695 | 30.65 | 69.15 | 64.4 | 486 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.438504) | (4.690035) | (160.9) | (493.6) | (769.7) | (1,017.2) | |
Interest Income | 2.813957 | 2.097694 | 27.75 | 108.7 | 18.78 | 146.8 | |
Income Tax Expense | 0.725584 | 0.160763 | - | - | - | - | |
Net Income | |||||||
Net Income | 151.3 | 306.5 | 618.5 | 488.5 | 541.8 | 746.3 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 165.5 | 334.1 | - | - | - | - | |