
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,108.2 | 1,378.6 | 1,600.1 | 1,936.4 | 2,186 | 4,355.9 | |
COGS | 732.1 | 903.7 | 1,001.6 | 1,189.3 | 1,268.5 | 2,557.2 | |
Gross Profit | 376 | 474.9 | 598.4 | 747.1 | 917.5 | 1,798.8 | |
Operating Expenses & Income | |||||||
Operating Income | 170.6 | 211.9 | 351.3 | 458.5 | 602.7 | 1,229.5 | |
Total Operating Expenses | 175.6 | 263 | 247.2 | 288.7 | 314.8 | 569.2 | |
R&D Expenses | 38.83 | 58.12 | 70.43 | 90 | 97.44 | 186.6 | |
Selling General & Admin Expenses | 119.1 | 136.7 | 159.1 | 182.2 | 113.6 | 206.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.56) | (22.73) | (12.41) | (9.610879) | (6.008365) | (28) | |
Interest Income | 0.224727 | 22.55 | 12.57 | 12.11 | 8.29 | 14.45 | |
Income Tax Expense | 25.81 | 29.11 | 60 | 64.91 | 80.39 | 147.4 | |
Net Income | |||||||
Net Income | 150 | 219.5 | 297.4 | 402.4 | 557.7 | 1,061 | |
Supplemental | |||||||
EBIT | 204.3 | 271.3 | 369.8 | 477 | 602.3 | 1,203 | |
EBITDA | 242.6 | 313.4 | 423.5 | 546.9 | 682.2 | 1,392.3 | |