

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,359 | 3,361.4 | 10,888.2 | 7,205.8 | 6,079.1 | 6,223.2 | |
COGS | 948.4 | 2,395.5 | 8,389.4 | 5,611.1 | 5,123.5 | 5,256.4 | |
Gross Profit | 410.7 | 965.9 | 2,498.8 | 1,594.7 | 955.6 | 966.7 | |
Operating Expenses & Income | |||||||
Operating Income | 289.1 | 670 | 1,727.4 | 917.7 | 254.3 | 271.4 | |
Total Operating Expenses | 1,070 | 2,691.4 | 9,160.9 | 6,288.2 | 5,824.8 | 5,951.8 | |
R&D Expenses | 3.081925 | 7.764736 | 54.5 | 37.29 | 49.01 | 53.53 | |
Selling General & Admin Expenses | 104.7 | 267.1 | 667.5 | 497.8 | 473.9 | 598.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.234074) | (63.95) | (188.1) | (216) | (169.9) | (171.1) | |
Interest Income | 6.264485 | 10.3 | 158.8 | 134.4 | 124.6 | 149.5 | |
Income Tax Expense | 57.97 | 12.73 | - | - | - | - | |
Net Income | |||||||
Net Income | 366.6 | 781.3 | 716.9 | 131.7 | (80.77) | (234.9) | |
Supplemental | |||||||
EBIT | 298.5 | 668.6 | - | - | - | - | |
EBITDA | 440.5 | 878.2 | - | - | - | - | |