
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 375.9 | 806 | 2,096.8 | 2,741.3 | 2,873.6 | 2,789.2 | |
COGS | 210.2 | 434.6 | 1,167.4 | 1,658.5 | 1,997.8 | 1,929.2 | |
Gross Profit | 165.8 | 371.4 | 929.4 | 1,082.9 | 875.8 | 860 | |
Operating Expenses & Income | |||||||
Operating Income | 90.03 | 232.1 | 384.7 | 321.8 | 114.9 | 94.63 | |
Total Operating Expenses | 285.9 | 574 | 1,712.1 | 2,419.5 | 2,758.8 | 2,694.6 | |
R&D Expenses | 2.452433 | 3.58743 | 20.07 | 30.29 | 29.28 | 29.28 | |
Selling General & Admin Expenses | 30.29 | 63.46 | 165.1 | 240.3 | 247.4 | 244.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.37) | (21.9) | (76.1) | (96.55) | (47.36) | (36.92) | |
Interest Income | 13.98 | 18.2 | 79.71 | 78.9 | 74.51 | 69.62 | |
Income Tax Expense | 34.4 | 34.62 | - | - | - | - | |
Net Income | |||||||
Net Income | 167.7 | 297 | 37.35 | 96.11 | (9.271831) | 16.99 | |
Supplemental | |||||||
EBIT | 89.09 | 228.3 | - | - | - | - | |
EBITDA | 227.3 | 365.1 | - | - | - | - | |