
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,017 | 2,908.4 | 4,242.4 | 4,679.6 | 1,433.5 | 1,691.3 | |
COGS | 777.3 | 2,339.5 | 3,002.3 | 3,208.2 | 972.1 | 1,180.5 | |
Gross Profit | 239.6 | 568.9 | 1,240.1 | 1,471.3 | 461.4 | 510.8 | |
Operating Expenses & Income | |||||||
Operating Income | 57.01 | 213.8 | 745.9 | 921.9 | 183.2 | 227.2 | |
Total Operating Expenses | 212.8 | 382.8 | 494.1 | 549.4 | 278.2 | 283.6 | |
R&D Expenses | 1.288 | 2.505 | 2.182 | 2.028 | 2.348 | 2.129 | |
Selling General & Admin Expenses | 186 | 216.8 | 287.6 | 322.1 | 243.4 | 258.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.891) | (23.61) | (32.62) | (3.09) | (1.216) | (1.254999) | |
Interest Income | 1.055 | 6.66 | 20.22 | 23.34 | 12.96 | 11.15 | |
Income Tax Expense | 13.95 | 32.09 | 81.01 | 224.6 | 33.04 | 37.81 | |
Net Income | |||||||
Net Income | 41.16 | 158.1 | 683.7 | 679.5 | 203.4 | 223.9 | |
Supplemental | |||||||
EBIT | 57.01 | 213.8 | 745.9 | 915.8 | 183.2 | 259.9 | |
EBITDA | 91.91 | 247.6 | 778 | 947 | 213.6 | 290.7 | |