
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,290.6 | 3,051.1 | 3,562.2 | 2,147.7 | 11,800 | 13,099 | |
COGS | 1,334.6 | 1,649.6 | 1,898.6 | 1,338.4 | 7,801 | 8,608 | |
Gross Profit | 956 | 1,401.4 | 1,663.6 | 809.3 | 3,999 | 4,491 | |
Operating Expenses & Income | |||||||
Operating Income | 438.3 | 857.7 | 950 | 273.2 | 323 | 710 | |
Total Operating Expenses | 1,852.2 | 2,193.3 | 2,612.2 | 1,874.5 | 11,477 | 12,389 | |
R&D Expenses | 309.3 | 359.6 | 432.8 | 336.2 | 2,044 | 2,111 | |
Selling General & Admin Expenses | 237.5 | 265 | 331.6 | 261.4 | 1,632 | 1,695 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.538906) | (5.48619) | (3.503277) | (5.827034) | (55) | (54) | |
Interest Income | 2.333471 | 48.05 | 52.55 | 61.51 | 223 | 181 | |
Income Tax Expense | 59.41 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 359 | 817.8 | 821.2 | 321.6 | 166 | 466 | |
Supplemental | |||||||
EBIT | 428.6 | - | - | - | - | - | |
EBITDA | 614.6 | - | - | - | - | - | |