
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,150.8 | 4,327 | 5,870.2 | 9,887.7 | 9,099.3 | 19,734.2 | |
COGS | 1,716 | 2,313.1 | 2,623.1 | 5,251.5 | 5,215.6 | 10,472.1 | |
Gross Profit | 3,150.8 | 4,327 | 3,247.1 | 4,636.3 | 9,099.3 | 17,398.3 | |
Operating Expenses & Income | |||||||
Operating Income | 102.2 | 400 | 689.3 | 1,133.6 | 1,699 | 3,211.6 | |
Total Operating Expenses | 3,048.6 | 3,921.5 | 2,557.9 | 3,502.7 | 7,400.3 | 14,186.7 | |
R&D Expenses | 146.4 | 192 | 193.9 | 232.6 | 377.6 | 502.5 | |
Selling General & Admin Expenses | 397.7 | 430.1 | 351.5 | 443.4 | 633.8 | 979.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.18) | (84.18) | (87.03) | (100) | (133.3) | (266.1) | |
Interest Income | 18.56 | 5.467 | 19.57 | 44.08 | 73.33 | 39.53 | |
Income Tax Expense | 54.67 | 34.68 | 153.9 | 279.6 | 514.5 | 804.8 | |
Net Income | |||||||
Net Income | 28.95 | 370.8 | 555 | 809.9 | 1,198.9 | 2,293 | |
Supplemental | |||||||
EBIT | 140.8 | 489.7 | 795.9 | 1,189.5 | 1,802 | 3,473.2 | |
EBITDA | 536.7 | 752.2 | 1,091.8 | 1,495.9 | 1,957.8 | 3,865.7 | |