

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 751.6 | 1,595.4 | 4,496.2 | 5,316.8 | 4,374.6 | 5,337.8 | |
COGS | 596.8 | 1,098.3 | 3,077.1 | 3,620.3 | 2,489.6 | 3,060.1 | |
Gross Profit | 154.8 | 497.1 | 1,419.1 | 1,696.5 | 1,885 | 2,277.7 | |
Operating Expenses & Income | |||||||
Operating Income | (16.64) | 205.9 | 367.5 | 400.5 | 381 | 668 | |
Total Operating Expenses | 768.2 | 1,389.5 | 4,128.7 | 4,916.3 | 3,993.6 | 4,669.8 | |
R&D Expenses | 2.80144 | 8.303456 | 23.53 | 29.71 | 41.03 | 32.32 | |
Selling General & Admin Expenses | 109.3 | 194.2 | 589 | 735.3 | 800 | 851.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.79) | (191.2) | (613.7) | (596) | (519.8) | (454.8) | |
Interest Income | 0.981381 | 17.1 | 215.4 | 205.7 | 83.75 | 95.31 | |
Income Tax Expense | (5.077938) | (1.954812) | - | - | - | - | |
Net Income | |||||||
Net Income | (96.3) | (7.561749) | (210.2) | (318.7) | (291.5) | 120.1 | |
Supplemental | |||||||
EBIT | (19.41) | 205.1 | - | - | - | - | |
EBITDA | (18.76) | 216.3 | - | - | - | - | |