

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 432.4 | 1,359 | 3,536.4 | 3,900.7 | 3,818.2 | 4,132 | |
COGS | 240.7 | 793.7 | 1,779.3 | 1,663.1 | 1,581.7 | 1,663.7 | |
Gross Profit | 191.7 | 565.2 | 1,757.2 | 2,237.6 | 2,236.6 | 2,468.4 | |
Operating Expenses & Income | |||||||
Operating Income | 81.03 | 324.5 | 926.2 | 943.6 | 730.4 | 697.9 | |
Total Operating Expenses | 351.4 | 1,034.4 | 2,610.2 | 2,957.1 | 3,087.8 | 3,434.2 | |
R&D Expenses | 2.086778 | 4.267317 | 13.11 | 19.42 | 18.02 | 19.1 | |
Selling General & Admin Expenses | 27.08 | 71.65 | 274.2 | 316 | 308.3 | 304.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.2) | (29.24) | (133.1) | (174.2) | (128.5) | (153.6) | |
Interest Income | 1.434869 | 18.15 | 110.5 | 258.4 | 309.1 | 261 | |
Income Tax Expense | 7.028361 | 69.61 | - | - | - | - | |
Net Income | |||||||
Net Income | 46.35 | 287.4 | 716.2 | 429 | 580.5 | 517.2 | |
Supplemental | |||||||
EBIT | 88.33 | 322.2 | 1,046 | 840.2 | 1,024.7 | 991 | |
EBITDA | 106.5 | 462.5 | 1,458.7 | 1,246.2 | 1,466.1 | 1,489.3 | |