

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 535.8 | 1,149.6 | 3,037.1 | 3,769.7 | 3,728.1 | 4,553 | |
COGS | 451.2 | 1,003.8 | 2,636.1 | 3,256.2 | 3,198 | 3,956.3 | |
Gross Profit | 84.57 | 145.8 | 401 | 513.5 | 530.2 | 596.7 | |
Operating Expenses & Income | |||||||
Operating Income | 58.93 | 131.2 | 175.8 | 260.6 | 208.9 | 304.2 | |
Total Operating Expenses | 476.9 | 1,018.4 | 2,861.3 | 3,509.1 | 3,519.3 | 4,248.8 | |
R&D Expenses | 1.611438 | 1.850934 | 29.62 | 55.77 | 17.82 | 52.28 | |
Selling General & Admin Expenses | 10.02 | 27 | 69.93 | 101.2 | 115.4 | 360.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.088321) | (4.621246) | (61.32) | (44.18) | (81.15) | (110) | |
Interest Income | 0.576342 | 1.228493 | 23.56 | 15.88 | 15.87 | 33.22 | |
Income Tax Expense | 8.714897 | 24.82 | - | - | - | - | |
Net Income | |||||||
Net Income | 91.04 | 226.1 | (303.2) | 74.91 | 26.57 | (23.85) | |
Supplemental | |||||||
EBIT | 46.24 | 122.3 | - | - | - | - | |
EBITDA | 107.2 | 264.8 | - | - | - | - | |