

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,061.5 | 2,221.8 | 3,953.2 | 3,523.2 | 4,515.7 | 4,754.9 | |
COGS | 675.7 | 1,608.2 | 2,988 | 3,516.9 | 4,189.5 | 4,099.4 | |
Gross Profit | 385.8 | 613.6 | 965.2 | 6.359466 | 326.2 | 655.5 | |
Operating Expenses & Income | |||||||
Operating Income | 294.3 | 427.6 | 316.7 | (674.8) | (357.2) | (47.79) | |
Total Operating Expenses | 767.2 | 1,794.2 | 3,636.5 | 4,198 | 4,872.8 | 4,802.7 | |
R&D Expenses | 6.094886 | 10.83 | 38.75 | 55.36 | 73.01 | 67.91 | |
Selling General & Admin Expenses | 61.69 | 121.3 | 336.4 | 344.5 | 341.4 | 353.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.854686) | (53.95) | (151.2) | (321.4) | (733.8) | (687.2) | |
Interest Income | 3.893799 | 11.07 | 43.2 | 107.9 | 122.7 | 181.7 | |
Income Tax Expense | 74.95 | (48.76) | - | - | - | - | |
Net Income | |||||||
Net Income | 262.7 | 379.4 | (155.7) | (1,164.9) | (1,167.4) | (830.6) | |
Supplemental | |||||||
EBIT | 271.1 | 374.7 | - | - | - | - | |
EBITDA | 372.2 | 419.4 | - | - | - | - | |