
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,081.1 | 3,046.2 | 2,815.7 | 3,157.5 | 3,495 | 3,535.9 | |
COGS | 751.8 | 2,128.5 | 1,830.1 | 2,026.4 | 2,328.3 | 2,335.1 | |
Gross Profit | 329.3 | 917.7 | 985.6 | 1,131.1 | 1,166.6 | 1,200.8 | |
Operating Expenses & Income | |||||||
Operating Income | 232.7 | 669 | 700.6 | 835.7 | 783.9 | 765.7 | |
Total Operating Expenses | 96.65 | 248.7 | 285 | 295.3 | 382.7 | 1,014.8 | |
R&D Expenses | 37.32 | 104.3 | 118.4 | 144.7 | 154.9 | 195.8 | |
Selling General & Admin Expenses | 68.5 | 144.2 | 150.1 | 151.2 | 85.71 | 262.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.662826) | (1.515305) | (1.174511) | (5.569235) | (13.38) | (14.16) | |
Interest Income | 40.3 | 26.63 | 22.45 | 11.89 | 5.649485 | 4.075926 | |
Income Tax Expense | 29.98 | 84.34 | 90.22 | 105 | 109.9 | 78.48 | |
Net Income | |||||||
Net Income | 201 | 588.1 | 606.5 | 722.5 | 736.4 | 681.4 | |
Supplemental | |||||||
EBIT | 231.7 | 673.8 | 700.4 | 834.6 | 783.9 | - | |
EBITDA | 259.6 | 712.8 | 750.7 | 906.2 | 899.9 | - | |