
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,238.4 | 3,187.5 | 2,615.7 | 3,347 | 3,889.6 | 4,206.6 | |
COGS | 1,048.6 | 1,481.9 | 1,426.9 | 1,753.3 | 2,021.2 | 2,069.4 | |
Gross Profit | 1,189.8 | 1,705.6 | 1,188.9 | 1,593.7 | 1,868.4 | 2,137.3 | |
Operating Expenses & Income | |||||||
Operating Income | 739.6 | 921.3 | 239 | 485.1 | 399.1 | 656.6 | |
Total Operating Expenses | 450.3 | 784.4 | 949.9 | 1,108.6 | 1,469.4 | 2,011.9 | |
R&D Expenses | 378 | 625.8 | 737.1 | 870.7 | 956.4 | 1,070.1 | |
Selling General & Admin Expenses | 67.67 | 76.28 | 90.97 | 105.5 | 101.5 | 370.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.23239) | (2.89562) | (2.713517) | (2.785481) | (12.62) | (15.12) | |
Interest Income | 13.55 | 20.55 | 34.72 | 31.69 | 30.06 | 26.89 | |
Income Tax Expense | 50.3 | 62.77 | (15.8) | (6.378999) | 15.51 | 5.685634 | |
Net Income | |||||||
Net Income | 699.4 | 873.7 | 280.8 | 500.2 | 547.1 | 611 | |
Supplemental | |||||||
EBIT | 741.5 | 923.9 | 256.9 | 487.6 | 399.1 | - | |
EBITDA | 770.3 | 973.5 | 332.5 | 566.2 | 597.8 | - | |