
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,969.3 | 4,196.5 | 8,090.5 | 7,095 | 6,402.3 | 6,228 | |
COGS | 1,557.4 | 3,378.4 | 6,357.4 | 5,086.9 | 5,026.9 | 5,035.8 | |
Gross Profit | 411.9 | 818.1 | 1,733 | 2,008.1 | 1,375.4 | 1,192.3 | |
Operating Expenses & Income | |||||||
Operating Income | 282.3 | 566.2 | 891.9 | 1,084.3 | 545.1 | 319.3 | |
Total Operating Expenses | 1,687 | 3,630.3 | 7,198.5 | 6,010.7 | 5,857.1 | 5,908.7 | |
R&D Expenses | 6.732021 | 13.84 | 46.56 | 87.26 | 91.57 | 111.1 | |
Selling General & Admin Expenses | 42.38 | 72.6 | 186.6 | 234.8 | 193.1 | 1,036.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.9) | (86.72) | (176.3) | (197.2) | (273.7) | (306.9) | |
Interest Income | 7.350506 | 86.93 | 126.1 | 61.13 | 59.93 | 43.93 | |
Income Tax Expense | 21.55 | (6.576864) | - | - | - | - | |
Net Income | |||||||
Net Income | 279.9 | 1,631.7 | 1,079.6 | (828.9) | (1,443.4) | (1,403.9) | |
Supplemental | |||||||
EBIT | 283.9 | 559.2 | - | - | - | - | |
EBITDA | 406.7 | 1,799.3 | - | - | - | - | |