
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 341.5 | 1,280 | 3,159.8 | 2,538.4 | 3,024.8 | 3,283.6 | |
COGS | 240.1 | 791.5 | 2,241.8 | 2,057.9 | 2,539.2 | 2,625.2 | |
Gross Profit | 101.5 | 488.4 | 918 | 480.5 | 485.5 | 660.4 | |
Operating Expenses & Income | |||||||
Operating Income | 58.05 | 375.7 | 607.9 | 68.72 | 222 | 396.6 | |
Total Operating Expenses | 283.5 | 904.3 | 2,551.9 | 2,469.7 | 2,802.8 | 2,889.1 | |
R&D Expenses | 0.686357 | 3.456442 | 15 | 11.88 | 12.45 | 13.07 | |
Selling General & Admin Expenses | 16.65 | 59.03 | 145.5 | 220 | 171.8 | 164.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.026575) | (1.01875) | (46.08) | (80.09) | - | (5.580361) | |
Interest Income | 1.636665 | 0.0525 | 14.96 | 29.66 | 27.71 | 9.58749 | |
Income Tax Expense | (7.068585) | 26.04 | - | - | - | - | |
Net Income | |||||||
Net Income | 26.4 | 349 | 785.8 | 47.97 | 378.5 | 395.3 | |
Supplemental | |||||||
EBIT | 59.82 | 375.4 | - | - | - | - | |
EBITDA | 35.74 | 391.5 | - | - | - | - | |