
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 459.9 | 454.7 | 739.3 | 884.6 | 1,006.9 | 2,190.1 | |
COGS | 307.8 | 276.8 | 443.4 | 393.9 | 451.5 | 951.2 | |
Gross Profit | 152.2 | 177.9 | 295.9 | 490.7 | 555.5 | 1,238.9 | |
Operating Expenses & Income | |||||||
Operating Income | 78.59 | 59.32 | 117.8 | 158 | 139.8 | 362.2 | |
Total Operating Expenses | 73.58 | 118.6 | 178.1 | 332.7 | 415.7 | 876.7 | |
R&D Expenses | 36.31 | 56.49 | 89.84 | 125.7 | 224.3 | 408.4 | |
Selling General & Admin Expenses | 13.48 | 11.1 | 27.54 | 72.67 | 66.73 | 143.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.213) | (8.004071) | (10.7) | (18.12) | (26.27) | (39.19) | |
Interest Income | 0.03 | 139.6 | 144 | 608.1 | 6.932 | 27.72 | |
Income Tax Expense | 8.047 | (4.479278) | 0.405553 | 2.34634 | 7.376 | (3.284683) | |
Net Income | |||||||
Net Income | 36.9 | (76.95) | (30.69) | (459.2) | 135.5 | 327.6 | |
Supplemental | |||||||
EBIT | 52.64 | (72.24) | (15.45) | 157.3 | 138.2 | 359.9 | |
EBITDA | 56.48 | (56.43) | 12.31 | 218.7 | 257.7 | 604 | |