| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 152.7 | 317.2 | 1,058 | 1,722.4 | 1,774.5 | 1,971.2 | |
COGS | 109.3 | 214.7 | 714.9 | 1,241.4 | 1,177.8 | 1,358.5 | |
Gross Profit | 43.37 | 102.6 | 343.1 | 481 | 596.7 | 612.8 | |
Operating Expenses & Income | |||||||
Operating Income | 20.23 | 66.58 | 183.3 | 266.9 | 365.1 | 357.5 | |
Total Operating Expenses | 132.4 | 250.7 | 874.7 | 1,455.5 | 1,409.4 | 1,613.7 | |
R&D Expenses | 2.791669 | 5.202696 | 19.84 | 36.56 | 34.94 | 34.67 | |
Selling General & Admin Expenses | 6.220259 | 12.6 | 45.02 | 61.91 | 58.78 | 58.96 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.905759) | (5.226538) | (21.83) | (51.8) | (38.7) | (47.22) | |
Interest Income | 4.193552 | 5.159166 | 22.23 | 16.05 | 46.63 | 69.31 | |
Income Tax Expense | 3.589884 | (3.494788) | - | - | - | - | |
Net Income | |||||||
Net Income | 14.66 | 70.59 | 114.1 | 79.16 | 163 | 144.1 | |
Supplemental | |||||||
EBIT | 18.52 | 65.07 | - | - | - | - | |
EBITDA | 22 | 75.14 | - | - | - | - | |
