
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,501.4 | 5,445.2 | 11,769.2 | 19,294.4 | 19,181.4 | 21,087 | |
COGS | 2,045 | 4,304.2 | 9,171.2 | 15,565.4 | 15,159 | 16,124.5 | |
Gross Profit | 456.4 | 1,141 | 2,598 | 3,729.1 | 4,022.5 | 4,962.5 | |
Operating Expenses & Income | |||||||
Operating Income | 272.3 | 718.8 | 899 | 1,535.3 | 2,470.1 | 2,677.9 | |
Total Operating Expenses | 2,229 | 4,726.4 | 10,870.2 | 17,759.1 | 16,711.3 | 18,409.1 | |
R&D Expenses | 1.1799 | 0.993041 | 175 | 526.2 | 685.7 | 757.7 | |
Selling General & Admin Expenses | 83.14 | 286.6 | 678.7 | 771.5 | 777.5 | 770 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (132.5) | (149.9) | (403.5) | (895.4) | (921.3) | (980.1) | |
Interest Income | 38.24 | 101.9 | 248.7 | 466.5 | 573.5 | 639.4 | |
Income Tax Expense | (8.928485) | (15.64) | - | - | - | - | |
Net Income | |||||||
Net Income | 310.8 | 1,080.4 | 656.3 | 194.6 | 814.4 | 819.3 | |
Supplemental | |||||||
EBIT | 273.4 | 712 | - | - | - | - | |
EBITDA | 477.7 | 1,280.9 | - | - | - | - | |