
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,194.9 | 1,920.1 | 2,488.8 | 2,554 | 2,785.8 | 2,808.1 | |
COGS | 662.4 | 1,075.4 | 1,280.3 | 1,290.7 | 1,352.3 | 1,338.9 | |
Gross Profit | 532.6 | 844.7 | 1,208.5 | 1,263.4 | 1,433.5 | 1,469.3 | |
Operating Expenses & Income | |||||||
Operating Income | 347 | 612.1 | 818.3 | 907.5 | 1,064.8 | 1,104.1 | |
Total Operating Expenses | 185.6 | 232.6 | 390.2 | 355.9 | 1,721 | 1,075.2 | |
R&D Expenses | 76.83 | 121.3 | 147.5 | 147 | 150.3 | 148 | |
Selling General & Admin Expenses | 77 | 109.6 | 108 | 98.41 | 94.64 | 175.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.650194) | (6.967385) | (30.03) | (42.89) | (43.04) | (43.85) | |
Interest Income | 21.79 | 8.665986 | 28.69 | 39.48 | 66.87 | 44.69 | |
Income Tax Expense | 41.5 | 76.74 | 95.86 | 112.6 | - | 79.84 | |
Net Income | |||||||
Net Income | 310.9 | 537.7 | 717 | 787.2 | 897.1 | 885.9 | |
Supplemental | |||||||
EBIT | 331.9 | 506.4 | 814.3 | 842.1 | - | - | |
EBITDA | 429.4 | 611 | 942.5 | 972.3 | - | - | |