
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,782.6 | 6,266.8 | 7,221 | 9,025.8 | 12,635.3 | 13,785.6 | |
COGS | 2,716.1 | 4,513.5 | 4,872.1 | 5,073.7 | 6,038.2 | 6,190 | |
Gross Profit | 1,066.5 | 1,753.3 | 2,348.8 | 3,952.2 | 6,597.1 | 7,595.6 | |
Operating Expenses & Income | |||||||
Operating Income | 746.8 | 852.3 | 1,208.1 | 2,824.3 | 5,054.7 | 5,809.7 | |
Total Operating Expenses | 319.7 | 901.1 | 1,140.7 | 1,127.8 | 1,542.4 | 3,233.5 | |
R&D Expenses | 24.85 | 27.65 | 51.75 | 63.62 | 117.2 | 122.9 | |
Selling General & Admin Expenses | 66.64 | 188.9 | 140.4 | 161.8 | 203.6 | 523.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.39) | (192.6) | (215) | (232.7) | (105.2) | (82.2) | |
Interest Income | 20.44 | 28.1 | 26.32 | 38.39 | 86.26 | 84.28 | |
Income Tax Expense | 157 | 328.1 | 335.2 | 833.4 | 1,478.5 | 1,228.7 | |
Net Income | |||||||
Net Income | 582.6 | 451.1 | 803.9 | 1,764.3 | 3,082.4 | 3,587.2 | |
Supplemental | |||||||
EBIT | 647.1 | 938.8 | 1,446.4 | 2,922.9 | - | - | |
EBITDA | 1,420 | 2,283.6 | 2,911 | 4,161.5 | 5,054.7 | - | |