
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 585.6 | 1,259.5 | 1,775.4 | 2,836.4 | 2,353.4 | 2,058.4 | |
COGS | 419.7 | 842.1 | 1,062 | 1,768.1 | 1,641.9 | 1,482.6 | |
Gross Profit | 165.9 | 417.4 | 713.4 | 1,068.3 | 711.5 | 575.8 | |
Operating Expenses & Income | |||||||
Operating Income | 93.89 | 311.1 | 546.5 | 863.1 | 488 | 396.1 | |
Total Operating Expenses | 71.99 | 106.4 | 166.9 | 205.2 | 1,865.4 | 891.5 | |
R&D Expenses | 27.42 | 43.21 | 67 | 92.36 | 93.15 | 79.3 | |
Selling General & Admin Expenses | 27.4 | 56.4 | 78.25 | 104.2 | 53.87 | 29.55 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.097) | (0.130534) | (1.781) | (6.348) | (24.55) | (26.47) | |
Interest Income | 0.60597 | 4.059858 | 11.98 | 15.39 | 18.5 | 8.67101 | |
Income Tax Expense | 11.52 | 39.18 | 72.76 | 128.2 | - | 25.41 | |
Net Income | |||||||
Net Income | 82.17 | 271.9 | 472 | 732.9 | 437.2 | 346.8 | |
Supplemental | |||||||
EBIT | 93.14 | 310.5 | 546.6 | 867.5 | - | - | |
EBITDA | 106.5 | 324.7 | 573.1 | 912.3 | - | - | |