

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 251.9 | 593.3 | 1,176.9 | 1,788.2 | 2,246.9 | 2,645.8 | |
COGS | 241.5 | 493.7 | 967.4 | 1,509.1 | 1,824.3 | 2,074.4 | |
Gross Profit | 10.45 | 99.65 | 209.5 | 279.1 | 422.6 | 571.4 | |
Operating Expenses & Income | |||||||
Operating Income | (122.4) | (140.4) | (223.2) | (116.7) | (92.13) | 32.95 | |
Total Operating Expenses | 132.8 | 240 | 432.7 | 395.8 | 514.7 | 538.5 | |
R&D Expenses | 73.39 | 124.1 | 195 | 173.5 | 216 | 196.8 | |
Selling General & Admin Expenses | 59.44 | 115.9 | 217.9 | 188.9 | 298.7 | 257.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (1.286) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 4.254442 | (61.38) | (4.62) | 4.212 | (1.627) | 1.913 | |
Net Income | |||||||
Net Income | (122.3) | (79) | (23.87) | (13.49) | (16.94) | 63.28 | |
Supplemental | |||||||
EBIT | (122.3) | (139.1) | (201.2) | (83.29) | (92.66) | - | |
EBITDA | (117.8) | (133.1) | (189.9) | (60.07) | (48.53) | 71.25 | |