
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 252.2 | 182.2 | 187.2 | 738.6 | 2,821.1 | 3,926.2 | |
COGS | 167.7 | 177.6 | 130.5 | 481.7 | 1,943.3 | 2,855.8 | |
Gross Profit | 84.49 | 4.64 | 56.68 | 256.9 | 877.8 | 1,070.4 | |
Operating Expenses & Income | |||||||
Operating Income | 186.3 | 519.1 | (451.2) | (335.3) | (95.14) | 127.8 | |
Total Operating Expenses | 443.1 | 468.4 | 507.8 | 592.2 | 973 | 942.6 | |
R&D Expenses | 249.7 | 266.2 | 306 | 385.8 | 504.7 | (28.27) | |
Selling General & Admin Expenses | 121.4 | 128.1 | 154.4 | 174.8 | 337 | 243.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.425) | (0.191) | (0.224) | (0.403) | (2.013) | (10.93) | |
Interest Income | 2.506 | 4.645 | 25.71 | 43.41 | 48.17 | 35.46 | |
Income Tax Expense | (11.24) | 54.78 | 59.16 | 88.92 | 77.4 | 106.5 | |
Net Income | |||||||
Net Income | 198.3 | 483.7 | 571.3 | 498.6 | 788.2 | 274.7 | |
Supplemental | |||||||
EBIT | 186.3 | 519.1 | 618.2 | 563.8 | (95.14) | (609.8) | |
EBITDA | 215.5 | 547.6 | 641 | 594.5 | 0.419 | (482.6) | |