
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,099.3 | 1,174.5 | 1,671.3 | 2,145 | 2,387.2 | 2,364 | |
COGS | 750 | 847.1 | 1,175.1 | 1,489.3 | 1,581.3 | 1,542.5 | |
Gross Profit | 349.4 | 327.4 | 496.2 | 655.7 | 805.9 | 821.5 | |
Operating Expenses & Income | |||||||
Operating Income | 278.6 | 142.8 | 370 | 485.7 | 492.4 | 529.1 | |
Total Operating Expenses | 70.76 | 184.6 | 126.2 | 170.1 | 313.5 | 621.9 | |
R&D Expenses | 105.5 | 112 | 132.2 | 146.1 | 174.8 | 192.7 | |
Selling General & Admin Expenses | 53.35 | 54.22 | 58.04 | 72.13 | 58.29 | 122.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.149191) | (3.175344) | (5.646703) | (4.504818) | (4.738225) | (1.374403) | |
Interest Income | 1.271146 | 5.234587 | 29.39 | 19.69 | 25.86 | 60.66 | |
Income Tax Expense | 31.94 | 6.484223 | 41.87 | 51.11 | 57.9 | 45.16 | |
Net Income | |||||||
Net Income | 233.3 | 136.1 | 305 | 401.1 | 466.7 | 439.8 | |
Supplemental | |||||||
EBIT | 175.6 | 125.6 | 283.9 | 437.3 | 492.4 | - | |
EBITDA | 249 | 202.9 | 361 | 511.4 | 583.8 | - | |