
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,706.6 | 2,705.5 | 3,663 | 3,390.6 | 4,012.4 | 3,957.3 | |
COGS | 1,081.2 | 1,615.7 | 2,289.6 | 2,353.6 | 2,965.7 | 3,012.8 | |
Gross Profit | 625.5 | 1,089.8 | 1,373.3 | 1,037 | 1,046.7 | 944.5 | |
Operating Expenses & Income | |||||||
Operating Income | 450.7 | 927.3 | 1,056.9 | 606.4 | 436.7 | 354.8 | |
Total Operating Expenses | 174.8 | 162.5 | 316.4 | 430.6 | 3,575.7 | 2,082.1 | |
R&D Expenses | 110.2 | 188.9 | 287.4 | 354.3 | 481.6 | 464.8 | |
Selling General & Admin Expenses | 51.54 | 71.38 | 80.74 | 99.66 | 65.08 | 180.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.661016) | (2.405902) | (2.629266) | (3.730925) | (0.966774) | (1.659379) | |
Interest Income | 6.685185 | 95.87 | 74.92 | 20.06 | 16.79 | 6.712919 | |
Income Tax Expense | 54.56 | 106.4 | 123.3 | 93.02 | - | 15.66 | |
Net Income | |||||||
Net Income | 398.4 | 817.6 | 910.5 | 507.7 | 405.2 | 328.2 | |
Supplemental | |||||||
EBIT | 427.8 | 776.9 | 954.6 | 582.7 | - | - | |
EBITDA | 470 | 837.9 | 1,063.3 | 800.5 | - | - | |