
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,034.1 | 5,752.3 | 6,018.5 | 7,128.7 | 9,736.2 | 10,912.4 | |
COGS | 2,523 | 5,113.2 | 5,364 | 6,186.8 | 8,272.7 | 9,254.5 | |
Gross Profit | 511.1 | 639.1 | 654.5 | 941.9 | 1,463.5 | 1,657.9 | |
Operating Expenses & Income | |||||||
Operating Income | 183.7 | 62.99 | 19.11 | 262.3 | 788.1 | 875.7 | |
Total Operating Expenses | 327.4 | 576.2 | 635.4 | 679.6 | 8,948.1 | 5,997 | |
R&D Expenses | 132.8 | 214.7 | 252.6 | 295 | 384.3 | 404.3 | |
Selling General & Admin Expenses | 132.7 | 190.5 | 245.2 | 228 | 133 | 334.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.42) | (78.04) | (114.3) | (170.6) | (120.1) | (116.5) | |
Interest Income | 3.626542 | 5.395177 | 9.093069 | 14.6 | 7.588783 | 5.95163 | |
Income Tax Expense | 11.92 | (41.95) | (23.9) | 8.129078 | - | 48.77 | |
Net Income | |||||||
Net Income | 170.2 | 103.6 | 42.77 | 253.9 | 512.9 | 721.9 | |
Supplemental | |||||||
EBIT | 208.9 | 136.1 | 87.83 | 388.3 | - | - | |
EBITDA | 283.3 | 261.8 | 332.5 | 716.4 | - | - | |