
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,021.4 | 1,503.1 | 2,651 | 3,036.2 | 3,463.3 | 3,603.1 | |
COGS | 587.7 | 854.4 | 1,584.2 | 1,867.6 | 2,130.7 | 2,740.3 | |
Gross Profit | 433.7 | 648.7 | 1,066.7 | 1,168.6 | 3,463.3 | 3,525.9 | |
Operating Expenses & Income | |||||||
Operating Income | 124 | 247.6 | 456.5 | 462.5 | 520.6 | 553.1 | |
Total Operating Expenses | 309.7 | 401.1 | 610.2 | 706 | 2,942.6 | 751.9 | |
R&D Expenses | 113.5 | 148 | 231 | 256.7 | 286.8 | 442.8 | |
Selling General & Admin Expenses | 53.67 | 58.91 | 94.24 | 112.9 | 208.6 | 270.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.118289) | (5.82028) | (5.735693) | (8.525463) | (5.295693) | (4.981494) | |
Interest Income | 1.370928 | 2.209243 | 6.071733 | 3.50186 | 15.52 | 12.84 | |
Income Tax Expense | 11.25 | 22.76 | 54.89 | 38.07 | 45.24 | 37.56 | |
Net Income | |||||||
Net Income | 113.4 | 223.5 | 402.8 | 429 | 474.4 | 486.7 | |
Supplemental | |||||||
EBIT | 129.8 | 252.1 | 461.7 | 471 | 519.6 | - | |
EBITDA | 143.2 | 272.6 | 489.2 | 511.6 | 560.3 | - | |