
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 810 | 2,143.3 | 6,739.7 | 9,806.9 | 10,696.4 | 10,633.9 | |
COGS | 502.9 | 1,357 | 4,134.9 | 5,859.1 | 6,311.6 | 6,257.2 | |
Gross Profit | 307.1 | 786.2 | 2,604.8 | 3,947.8 | 4,384.8 | 4,376.7 | |
Operating Expenses & Income | |||||||
Operating Income | 130.6 | 474.5 | 1,220.9 | 1,920.2 | 2,174.7 | 2,069.3 | |
Total Operating Expenses | 679.4 | 1,668.8 | 5,518.8 | 7,886.7 | 8,521.7 | 8,564.7 | |
R&D Expenses | 3.195516 | 8.516287 | 15.97 | 44.8 | 68.82 | 68.56 | |
Selling General & Admin Expenses | 101.5 | 241.4 | 819.1 | 1,078.5 | 1,193.6 | 1,245.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.61) | (30.19) | (325.2) | (646.6) | (625.3) | (589.5) | |
Interest Income | 47.93 | 45.55 | 581.1 | 827.7 | 751.3 | 702.7 | |
Income Tax Expense | 28.77 | (16.63) | - | - | - | - | |
Net Income | |||||||
Net Income | 213.3 | 506.9 | 621.4 | 1,216.2 | 1,136.6 | 967.6 | |
Supplemental | |||||||
EBIT | 141.8 | 426.6 | - | - | - | - | |
EBITDA | 280.1 | 568.2 | - | - | - | - | |