

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,303.4 | 19,523 | 23,651 | 27,716 | 31,189 | 62,832.2 | |
COGS | 12,441.9 | 17,334 | 12,440 | 14,445 | 26,715 | 49,125.1 | |
Gross Profit | 861.5 | 2,189 | 11,211 | 13,271 | 4,474 | 13,707.1 | |
Operating Expenses & Income | |||||||
Operating Income | 701.5 | 2,043 | 2,798 | 4,192 | 4,144 | 8,725.5 | |
Total Operating Expenses | 160 | 159 | 8,413 | 9,079 | 330 | 4,981.6 | |
R&D Expenses | 736.7 | 1,219 | 1,216 | 1,395.5 | 1,563 | 2,513 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (100.2) | (100.6) | (140) | (114.9) | (118) | (232.8) | |
Interest Income | 13.19 | 67 | 230 | 249 | 215 | - | |
Income Tax Expense | 175.8 | (694) | 1,236 | (284) | 2,806 | 3,632.8 | |
Net Income | |||||||
Net Income | 37.8 | (2,459) | 3,444 | (667) | 7,177 | 8,200.4 | |
Supplemental | |||||||
EBIT | 147.7 | 2,411 | 3,181 | (730) | 4,144 | 3,843.5 | |
EBITDA | 1,360.8 | 3,813.4 | 4,533 | 676 | 5,622 | 6,883.5 | |