
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 660 | 1,282.6 | 1,769.8 | 1,780.3 | 1,501.6 | 1,478.5 | |
COGS | 382.1 | 781 | 1,112.4 | 1,142.6 | 977.3 | 971.7 | |
Gross Profit | 277.9 | 501.6 | 657.4 | 637.6 | 524.4 | 506.8 | |
Operating Expenses & Income | |||||||
Operating Income | 182.6 | 389.2 | 498.7 | 390.3 | 283.7 | 257.8 | |
Total Operating Expenses | 95.31 | 112.4 | 158.7 | 247.4 | 1,218 | 678.7 | |
R&D Expenses | 51.32 | 68.93 | 97.46 | 136.6 | 142.6 | 145.7 | |
Selling General & Admin Expenses | 29.88 | 43.45 | 51.55 | 57.94 | 50.25 | 110.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.618191) | (1.192972) | (1.418733) | (1.269313) | (0.701021) | (0.468236) | |
Interest Income | 2.768953 | 2.751849 | 5.011672 | 9.305816 | 17.33 | 11.54 | |
Income Tax Expense | 23.75 | 51.26 | 65.4 | 56.23 | - | 15.6 | |
Net Income | |||||||
Net Income | 157.4 | 339.1 | 431.4 | 322.8 | 222.9 | 208.7 | |
Supplemental | |||||||
EBIT | 169.1 | 371.1 | 484.7 | 362.1 | - | - | |
EBITDA | 176.3 | 387.1 | 507.1 | 395.2 | - | - | |