
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,825.6 | 4,456.7 | 3,743.3 | 2,710.8 | 2,574.1 | 2,577.6 | |
COGS | 1,203.7 | 2,878.7 | 2,587.5 | 1,757 | 1,826.7 | 1,849 | |
Gross Profit | 621.9 | 1,578.1 | 1,155.7 | 953.8 | 747.4 | 728.6 | |
Operating Expenses & Income | |||||||
Operating Income | 225.6 | 990.3 | 388.2 | 280.1 | 67.64 | 80.78 | |
Total Operating Expenses | 396.3 | 587.7 | 767.6 | 673.7 | 2,506.5 | 1,749.5 | |
R&D Expenses | 94.23 | 192.5 | 308.3 | 272.2 | 228 | 212.8 | |
Selling General & Admin Expenses | 154.4 | 206.8 | 236.6 | 203.8 | 182.7 | 82.05 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.8383) | (6.242233) | (12.83) | (22.45) | (9.97066) | (7.85112) | |
Interest Income | 3.434003 | 11.22 | 26.85 | 25.8 | 21.53 | 14.87 | |
Income Tax Expense | 38.47 | 139.9 | 43.73 | 18.23 | - | (5.96267) | |
Net Income | |||||||
Net Income | 186.9 | 848.9 | 341 | 258.9 | 156.8 | 69.44 | |
Supplemental | |||||||
EBIT | 229.8 | 995 | 395.4 | 299.6 | - | - | |
EBITDA | 241.3 | 1,012.5 | 454.1 | 393.8 | - | - | |