
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 265.1 | 391.5 | 1,598.6 | 2,511.8 | 2,844.3 | 3,149.5 | |
COGS | 184.7 | 283.8 | 893.8 | 1,897.5 | 2,324.6 | 2,583.5 | |
Gross Profit | 80.4 | 107.7 | 457.9 | 614.3 | 519.7 | 565.9 | |
Operating Expenses & Income | |||||||
Operating Income | 33.76 | 50.66 | 209.3 | 218.5 | 153.7 | 208.9 | |
Total Operating Expenses | 231.3 | 340.9 | 1,142.4 | 2,293.3 | 2,690.6 | 2,940.5 | |
R&D Expenses | 17.98 | 7.387871 | 62.39 | 88.41 | 36.45 | 68.14 | |
Selling General & Admin Expenses | 5.457676 | 8.920324 | 36.98 | 91.54 | 127.3 | 133.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.633519) | (3.913509) | (10.14) | (10.86) | (7.898662) | (22.51) | |
Interest Income | 1.796098 | 2.479627 | 16.65 | 125.7 | 55.09 | 46.38 | |
Income Tax Expense | (5.499847) | 2.06784 | - | - | - | - | |
Net Income | |||||||
Net Income | 7.39468 | 69.07 | 126.1 | 275.9 | 47.3 | 43.73 | |
Supplemental | |||||||
EBIT | 33.76 | 50.66 | - | - | - | - | |
EBITDA | 41.23 | 107.4 | - | - | - | - | |