
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 745.1 | 991.9 | 1,280.4 | 1,971 | 2,678.1 | 2,745.8 | |
COGS | 501.7 | 713.6 | 887.6 | 1,417.6 | 1,915.1 | 1,966.2 | |
Gross Profit | 243.4 | 278.2 | 392.8 | 553.4 | 763 | 779.6 | |
Operating Expenses & Income | |||||||
Operating Income | 126.4 | 122 | 223.9 | 293.1 | 478.7 | 453.3 | |
Total Operating Expenses | 117 | 156.3 | 168.9 | 260.3 | 2,199.4 | 1,372.3 | |
R&D Expenses | 39.83 | 56.07 | 67.33 | 97.84 | 166.6 | 170.6 | |
Selling General & Admin Expenses | 51.88 | 59.27 | 55.74 | 72.93 | 53.89 | 115.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.326) | (8.505033) | (14.52) | (23.87) | (27.57) | (27.75) | |
Interest Income | 1.219548 | 1.700159 | 2.817028 | 4.061049 | 2.705789 | 1.726023 | |
Income Tax Expense | 13.04 | 3.069442 | 24.26 | 31.73 | - | 26.64 | |
Net Income | |||||||
Net Income | 111.3 | 118 | 197.8 | 260.4 | 366.4 | 368.1 | |
Supplemental | |||||||
EBIT | 127.6 | 129.6 | 236.6 | 316 | - | - | |
EBITDA | 151.2 | 162.4 | 296.1 | 397.3 | - | - | |