
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,847.7 | 4,840.3 | 11,849.4 | 14,870.9 | 15,706.5 | 15,530.2 | |
COGS | 1,311.1 | 3,523.8 | 8,682 | 10,523.7 | 11,177.4 | 11,036 | |
Gross Profit | 536.7 | 1,316.6 | 3,167.4 | 4,347.2 | 4,529.1 | 4,494.2 | |
Operating Expenses & Income | |||||||
Operating Income | (6.092851) | 482.1 | 737.7 | 822.1 | 867.6 | 777 | |
Total Operating Expenses | 1,853.8 | 4,358.2 | 11,111.7 | 14,048.8 | 14,838.8 | 14,753.2 | |
R&D Expenses | 0.998534 | 6.512328 | 34.63 | 56.63 | 44.22 | 56.46 | |
Selling General & Admin Expenses | 204.9 | 499.7 | 1,737.1 | 1,903.7 | 1,770.9 | 1,678 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (282.1) | (144.5) | (552.1) | (890.9) | (678.7) | (611.7) | |
Interest Income | 17.09 | 2.52124 | 14.94 | 6.055 | 1.367 | - | |
Income Tax Expense | (3.431713) | (45.05) | - | - | - | - | |
Net Income | |||||||
Net Income | 161.8 | 408.2 | 350.8 | (116.6) | (91.74) | 311.7 | |
Supplemental | |||||||
EBIT | 126 | 492.7 | - | - | - | - | |
EBITDA | 464.2 | 626.3 | - | - | - | - | |