
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,645.8 | 3,213.4 | 4,549.4 | 5,209.9 | 5,345.1 | 10,555 |
COGS | 1,745 | 2,057.8 | 2,767.6 | 3,082.6 | 2,955.6 | - |
Gross Profit | 900.8 | 1,155.6 | 1,781.9 | 2,127.3 | 2,389.5 | - |
Operating Expenses & Income | ||||||
Operating Income | 331.3 | 378.1 | 775.7 | 812.4 | 1,028.7 | 1,841 |
Total Operating Expenses | 2,314.4 | 2,835.3 | 3,773.7 | 4,397.5 | 4,316.4 | 8,713.9 |
R&D Expenses | 5.262 | 3.388 | 4.45 | 6.878 | 7.639 | - |
Selling General & Admin Expenses | 96.29 | 1,054.4 | 1,441 | 1,578.1 | 1,547.8 | 3,125.9 |
Earnings from Continuing Operations | ||||||
Interest Expense | (24.3) | (3.462) | (9.833) | (141.4) | (14.83) | (156.2) |
Interest Income | 1.235 | 28.32 | 31.55 | 41.12 | 43.05 | 84.17 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 227.1 | 237.6 | 532.1 | 580.6 | 715.1 | 1,295.7 |
Supplemental | ||||||
EBIT | - | 378.1 | 775.7 | 812.4 | 1,028.7 | - |
EBITDA | - | 664.7 | 1,105.9 | 1,244.4 | 1,486.1 | - |