
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 805.5 | 1,390.9 | 2,600.5 | 4,227.1 | 5,807.6 | 5,710.4 | |
COGS | 626.7 | 1,070.6 | 1,984.9 | 3,122.2 | 4,293.1 | 4,276.4 | |
Gross Profit | 178.8 | 320.3 | 615.6 | 1,104.8 | 1,514.5 | 1,433.9 | |
Operating Expenses & Income | |||||||
Operating Income | 87.29 | 168.4 | 372.8 | 672.4 | 1,137.2 | 1,011.6 | |
Total Operating Expenses | 91.55 | 151.9 | 242.7 | 432.5 | 4,670.4 | 2,496.5 | |
R&D Expenses | 31.04 | 50.92 | 84.92 | 161.5 | 201.4 | 200 | |
Selling General & Admin Expenses | 36.48 | 58.85 | 90.53 | 136.1 | 52.45 | 279.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.621919) | (15.54) | (33.61) | (68.13) | (64.41) | (65.1) | |
Interest Income | 0.746759 | 1.119789 | 0.960538 | 1.588821 | 0.935305 | 0.530844 | |
Income Tax Expense | 5.375603 | 21.2 | 66.37 | 59.49 | - | 79.61 | |
Net Income | |||||||
Net Income | 84.23 | 148.2 | 308.5 | 613.1 | 844.2 | 824.2 | |
Supplemental | |||||||
EBIT | 89.93 | 181.1 | 402.6 | 743.4 | - | - | |
EBITDA | 137.1 | 238.4 | 493.4 | 898.6 | - | - | |