
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,264.6 | 1,294.2 | 3,179.6 | 8,505.6 | 27,303.2 |
COGS | 743.6 | 752.1 | 1,847.6 | 5,004.3 | 17,029.5 |
Gross Profit | 521 | 542.1 | 1,332 | 3,501.2 | 10,273.7 |
Operating Expenses & Income | |||||
Operating Income | 171.5 | 151.2 | 575.3 | 1,985.5 | 6,529.4 |
Total Operating Expenses | 1,093.1 | 1,143 | 2,604.2 | 6,520 | 20,773.8 |
R&D Expenses | 8.411 | 8.525 | 10.72 | 19.16 | 24.93 |
Selling General & Admin Expenses | 100.5 | 103.3 | 746.9 | 1,491.3 | 3,699.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (11.59) | (16.89) | (18.08) | (30.13) | (138.9) |
Interest Income | 0.123 | 0.168 | 0.35 | 2.675 | 3.824 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 113.9 | 94.53 | 416.3 | 1,473.1 | 4,867.9 |
Supplemental | |||||
EBIT | - | 143.7 | 571.5 | 1,976.7 | 6,522.8 |
EBITDA | - | 226.9 | 691.3 | 2,158 | 6,862 |