
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,025.5 | 2,690.7 | 3,148.6 | 3,476.3 | 3,425.7 | 3,927.2 | |
COGS | 1,374.7 | 1,773 | 1,959.7 | 2,098.3 | 2,068.7 | 2,293.8 | |
Gross Profit | 650.8 | 917.7 | 1,188.8 | 1,378 | 1,357 | 1,633.4 | |
Operating Expenses & Income | |||||||
Operating Income | 189 | 405.8 | 534.5 | 757.4 | 673.8 | 899.4 | |
Total Operating Expenses | 461.7 | 511.9 | 654.4 | 620.5 | 683.2 | 1,355.4 | |
R&D Expenses | 26.21 | 31.97 | 31.78 | 35.86 | 37.17 | 39.11 | |
Selling General & Admin Expenses | 108.9 | 147.8 | 194.8 | 181.1 | 328 | 513.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.295427) | (0.00355) | (0.0636) | (0.802142) | (0.911937) | (0.7394) | |
Interest Income | 35.12 | 18.32 | 11.75 | 6.442035 | 2.253745 | 1.5723 | |
Income Tax Expense | 31.74 | 63.19 | 70.03 | 113 | 131.9 | 119.5 | |
Net Income | |||||||
Net Income | 184.6 | 341.7 | 456.7 | 624.6 | 569.7 | 745.1 | |
Supplemental | |||||||
EBIT | 105.5 | 328.9 | 450.3 | 671.6 | 673.8 | - | |
EBITDA | 140.1 | 377.3 | 515.6 | 743.4 | 782.6 | - | |