

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,350.3 | 2,614.7 | 7,143.3 | 8,200.8 | 6,908.2 | 7,023.1 | |
COGS | 894.2 | 2,028.5 | 6,073.5 | 6,543.9 | 5,547.5 | 5,701.2 | |
Gross Profit | 456.1 | 586.2 | 1,069.8 | 1,657 | 1,360.7 | 1,321.9 | |
Operating Expenses & Income | |||||||
Operating Income | 354.6 | 415.4 | 408.5 | 991.1 | 653.3 | 654.9 | |
Total Operating Expenses | 995.6 | 2,199.2 | 6,734.8 | 7,209.8 | 6,254.9 | 6,368.2 | |
R&D Expenses | 1.216198 | 1.663811 | 10.33 | 13.28 | 5.583321 | 5.570178 | |
Selling General & Admin Expenses | 65.2 | 149.3 | 399.2 | 556.7 | 515.5 | 717.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.32) | (132.9) | (397.2) | (559.4) | (512.8) | (494.5) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (8.248641) | (69.13) | - | - | - | - | |
Net Income | |||||||
Net Income | 327.1 | 815.8 | 1,657.9 | 708.9 | 285 | 277.1 | |
Supplemental | |||||||
EBIT | 354.6 | 415.4 | - | - | - | - | |
EBITDA | 380.3 | 907.5 | - | - | - | - | |