

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 686.5 | 1,442.7 | 2,001 | 2,401.3 | 2,872.4 | 5,898.4 | |
COGS | 337.8 | 852 | 1,150.8 | 1,349.9 | 1,586.4 | 3,255.1 | |
Gross Profit | 348.8 | 590.7 | 850.2 | 1,051.5 | 1,286 | 2,643.3 | |
Operating Expenses & Income | |||||||
Operating Income | 21.88 | 145.4 | 149.6 | 283.4 | 323.3 | 736.4 | |
Total Operating Expenses | 326.9 | 445.3 | 700.5 | 768.1 | 962.7 | 1,898.7 | |
R&D Expenses | 111.8 | 133.1 | 231.5 | 270.9 | 338.1 | 654.8 | |
Selling General & Admin Expenses | 128.8 | 162.9 | 203.1 | 183.3 | 224.9 | 266.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.17) | (92.77) | (92.25) | (91.6) | (74.1) | (160.7) | |
Interest Income | 20.28 | 92.86 | 92.25 | 91.6 | 74.1 | 119.7 | |
Income Tax Expense | 7.801 | 34.44 | 47.35 | 28.2 | 54.83 | 98.95 | |
Net Income | |||||||
Net Income | (22.68) | 42 | (7.818) | 142.7 | 199.3 | 491.6 | |
Supplemental | |||||||
EBIT | 5.298 | 185.3 | 139.4 | 278.3 | 340.5 | 730.8 | |
EBITDA | 28.75 | 271.5 | 275.1 | 413.4 | 466.5 | 1,011 | |