

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 719.7 | 1,691.4 | 3,795.5 | 4,291.3 | 4,764.5 | 4,568.4 | |
COGS | 568.5 | 1,350.9 | 3,091 | 4,128.6 | 3,633 | 3,342.5 | |
Gross Profit | 151.2 | 340.5 | 704.5 | 162.6 | 1,131.5 | 1,225.9 | |
Operating Expenses & Income | |||||||
Operating Income | 85.24 | 211.6 | 395.7 | (226.7) | 742.4 | 716.3 | |
Total Operating Expenses | 634.4 | 1,479.7 | 3,399.8 | 4,518 | 4,022.1 | 3,852.1 | |
R&D Expenses | 3.036263 | 6.008044 | 20.25 | 22.35 | 31.83 | 30.36 | |
Selling General & Admin Expenses | 28.62 | 51.07 | 85.02 | 119.8 | 96.01 | 184.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (82.32) | (178.6) | (779.3) | (1,509.6) | (1,969.2) | (1,677.8) | |
Interest Income | 48.28 | 106 | 361.9 | 1,231.1 | 611.7 | 424.3 | |
Income Tax Expense | (4.89846) | (33.34) | - | - | - | - | |
Net Income | |||||||
Net Income | 62.11 | 182.5 | 245.2 | (76.19) | (23.46) | 92.93 | |
Supplemental | |||||||
EBIT | 84.74 | 210.6 | - | - | - | - | |
EBITDA | 141.2 | 329.7 | - | - | - | - | |