
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,464.6 | 2,951.4 | 4,543 | 4,767.4 | 5,254 | 5,262.3 | |
COGS | 952.3 | 2,091.1 | 3,199.1 | 3,319 | 3,564.5 | 3,573.2 | |
Gross Profit | 512.3 | 860.2 | 1,343.9 | 1,448.4 | 1,689.5 | 1,689.1 | |
Operating Expenses & Income | |||||||
Operating Income | 67.48 | 286.6 | 364.8 | 333.4 | 346 | 332.1 | |
Total Operating Expenses | 463.2 | 681.1 | 4,178.2 | 4,434 | 4,908 | 4,930.2 | |
R&D Expenses | 39.65 | 39.58 | 31.96 | 36.39 | 34.69 | 34.9 | |
Selling General & Admin Expenses | 122.8 | 182.1 | 947.2 | 1,078.6 | 1,308.8 | 1,322.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.912) | (13.51) | (27.94) | (34.22) | (44.62) | (45.39) | |
Interest Income | 0.689 | 2.21 | 10.21 | 11.23 | 12.75 | 12.17 | |
Income Tax Expense | 12.75 | 38.29 | - | - | - | - | |
Net Income | |||||||
Net Income | 28.84 | 180.2 | 114.6 | 104.8 | 78.17 | 63.27 | |
Supplemental | |||||||
EBIT | 67.48 | 286.6 | - | - | - | - | |
EBITDA | 168.5 | 476.6 | - | - | - | - | |