
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,095.4 | 4,148.2 | 8,088.5 | 9,830.4 | 8,152 | 7,260.2 | |
COGS | 1,915.1 | 2,563.1 | 5,998.7 | 7,202.8 | 5,004.3 | 4,188.3 | |
Gross Profit | 1,180.3 | 1,585.1 | 2,089.8 | 2,627.5 | 3,147.7 | 3,071.9 | |
Operating Expenses & Income | |||||||
Operating Income | 630 | 822.4 | 967 | 1,023.5 | 1,580 | 1,244.6 | |
Total Operating Expenses | 550.3 | 762.7 | 1,122.8 | 1,604 | 6,572 | 3,491.7 | |
R&D Expenses | 331.4 | 488.5 | 763.3 | 951.1 | 1,082.2 | 1,085.8 | |
Selling General & Admin Expenses | 92.32 | 137.7 | 196.5 | 248.8 | 292.6 | 661.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.260249) | (13.77) | (8.451507) | (73.35) | (120.6) | (126.5) | |
Interest Income | 25.44 | 75.51 | 97.97 | 152 | 168.8 | 109.5 | |
Income Tax Expense | 19.82 | 12.4 | 98.66 | 66.55 | - | 2.117531 | |
Net Income | |||||||
Net Income | 642.8 | 861.9 | 913.9 | 925.9 | 721.6 | 677.6 | |
Supplemental | |||||||
EBIT | 570.2 | 653.5 | 835.2 | 839.6 | - | - | |
EBITDA | 596.7 | 696.8 | 910.3 | 985.9 | - | - | |