
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,677.2 | 3,383.1 | 4,317.6 | 4,638.3 | 4,774.6 | 4,727.5 | |
COGS | 1,312 | 1,822.6 | 2,297.5 | 2,413 | 2,414.3 | 2,364.1 | |
Gross Profit | 365.2 | 1,560.5 | 2,020.1 | 2,225.4 | 2,360.3 | 2,363.4 | |
Operating Expenses & Income | |||||||
Operating Income | (52.63) | 581.3 | 843.8 | 963.1 | 1,045.3 | 1,072 | |
Total Operating Expenses | 417.9 | 979.2 | 1,176.3 | 1,262.3 | 1,315.1 | 1,926 | |
R&D Expenses | - | 105.7 | 123.1 | 140.7 | 121.9 | 123.2 | |
Selling General & Admin Expenses | 73.7 | 193.8 | 203.5 | 218.5 | 64.96 | 697.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.63) | (101.4) | (106.1) | (75.92) | (51.24) | (32.76) | |
Interest Income | 1.487154 | 19.5 | 27.24 | 48 | 45.3 | 34.15 | |
Income Tax Expense | (1.367557) | 68.58 | 133.8 | 154.8 | 161.8 | 80.96 | |
Net Income | |||||||
Net Income | (51.28) | 81.61 | 115.8 | 168.2 | 226 | 288.5 | |
Supplemental | |||||||
EBIT | (28.19) | 602.2 | 897.9 | 964.7 | 1,097.6 | - | |
EBITDA | 42.29 | 713.7 | 998.7 | 1,057.7 | 1,205.2 | - | |