

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,065.1 | 3,995.6 | 9,382.8 | 8,949.2 | 8,695.1 | 9,159.5 | |
COGS | 751.3 | 2,416.3 | 6,597 | 7,010.5 | 6,519.5 | 6,882.9 | |
Gross Profit | 313.8 | 1,579.4 | 2,785.8 | 1,938.7 | 2,175.6 | 2,276.6 | |
Operating Expenses & Income | |||||||
Operating Income | 226.2 | 1,423.9 | 2,290 | 1,304.6 | 1,856.7 | 1,445.7 | |
Total Operating Expenses | 838.9 | 2,571.8 | 7,092.8 | 7,644.7 | 6,838.4 | 7,713.8 | |
R&D Expenses | 1.800413 | 3.644236 | 20.32 | 8.973027 | 8.667961 | 9.021677 | |
Selling General & Admin Expenses | 66.04 | 152 | 371.1 | 182.5 | 182.1 | 316.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.41) | (102.7) | (476.5) | (747.6) | (698) | (856.3) | |
Interest Income | 0.463917 | 4.36893 | 5.927927 | 4.138687 | 41.06 | 181.8 | |
Income Tax Expense | 30.9 | 17.48 | - | - | - | - | |
Net Income | |||||||
Net Income | 182.1 | 1,373.9 | 1,676 | 1,022.5 | 512.3 | (113.8) | |
Supplemental | |||||||
EBIT | 225 | 1,416.2 | - | - | - | - | |
EBITDA | 303.4 | 1,539.2 | - | - | - | - | |