
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,455.2 | 1,444 | 1,950.5 | 2,417 | 3,000.5 | 5,407.4 | |
COGS | 773.8 | 810.2 | 1,062 | 1,298.8 | 1,528.7 | 2,822.1 | |
Gross Profit | 681.4 | 633.8 | 888.5 | 1,118.2 | 1,471.9 | 2,585.3 | |
Operating Expenses & Income | |||||||
Operating Income | 227.2 | 134.3 | 264.9 | 302.4 | 459.5 | 760.5 | |
Total Operating Expenses | 454.2 | 499.5 | 623.6 | 815.8 | 1,012.4 | 1,824.8 | |
R&D Expenses | 14.73 | 27.54 | 30.98 | 33.86 | 41.94 | 75.65 | |
Selling General & Admin Expenses | 27.4 | 53.3 | 28.65 | 364.7 | 477 | 840 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.79) | (21.82) | (22.56) | (25.89) | (32.16) | (35.21) | |
Interest Income | 18.74 | 19.09 | 2.750666 | 3.703214 | 9.45 | 13.13 | |
Income Tax Expense | 38.21 | 17.61 | 52.86 | 61.46 | 109.8 | 170.9 | |
Net Income | |||||||
Net Income | 158.1 | 91.04 | 196.1 | 214.7 | 317.6 | 531.2 | |
Supplemental | |||||||
EBIT | 228.3 | 137 | 284.7 | 291.4 | 451.8 | 741.8 | |
EBITDA | 453.1 | 399.5 | 586.3 | 401.7 | 603.5 | 998.7 | |