
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 675.3 | 678.5 | 1,439.5 | 1,948.2 | 2,156.7 | 2,430.8 | |
COGS | 548.8 | 435.5 | 925.6 | 1,163.2 | 1,471.3 | 1,613.8 | |
Gross Profit | 126.5 | 243.1 | 513.9 | 785 | 685.4 | 817 | |
Operating Expenses & Income | |||||||
Operating Income | 32.7 | 109.6 | 246.6 | 374.3 | 266.7 | 330.1 | |
Total Operating Expenses | 93.85 | 133.5 | 267.3 | 410.7 | 418.7 | 486.9 | |
R&D Expenses | 18.12 | 18.39 | 32.63 | 38.86 | 39.57 | 33.28 | |
Selling General & Admin Expenses | 9 | 7.240307 | 28.77 | 58.61 | 39.31 | 42.56 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.74) | (2.835568) | (0.270065) | (0.242433) | (0.0701) | - | |
Interest Income | 4.862 | 2.416673 | 6.478841 | 17.76 | 48.45 | 22.92 | |
Income Tax Expense | 4.388 | 15.86 | 38.04 | 57.6 | 57.3 | 83.6 | |
Net Income | |||||||
Net Income | 31.72 | 96.04 | 215.6 | 334.5 | 257.8 | 290.2 | |
Supplemental | |||||||
EBIT | 37.78 | 113.5 | 253.3 | 392.3 | 278.9 | 369.4 | |
EBITDA | 43.48 | 117.4 | 257.5 | 398.2 | 284.7 | 378.2 | |