
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 669.7 | 916.8 | 967.6 | 1,549.3 | 2,917.2 | 6,287.9 | |
COGS | 335.1 | 461.5 | 487.1 | 718 | 1,758.9 | 3,688.8 | |
Gross Profit | 334.6 | 455.3 | 480.4 | 831.3 | 1,158.4 | 2,599 | |
Operating Expenses & Income | |||||||
Operating Income | 202.5 | 285.4 | 277.8 | 493.1 | 132.9 | 561.2 | |
Total Operating Expenses | 471.7 | 176.2 | 202.7 | 338.2 | 1,025.5 | 2,037.9 | |
R&D Expenses | 48.46 | 71.92 | 68.21 | 84.14 | 132 | 263.6 | |
Selling General & Admin Expenses | 139.3 | 128 | 171.5 | 240.4 | 600.4 | 735.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.44) | (10.95) | (46.77) | (111.3) | (333.4) | (619.7) | |
Interest Income | 11.44 | 10.95 | 46.77 | 111.3 | 333.4 | 404.5 | |
Income Tax Expense | 21.99 | 37.96 | 37.05 | 80.83 | 105.9 | 232.6 | |
Net Income | |||||||
Net Income | 162 | 223.8 | 165.1 | 227.6 | (381.3) | (388.3) | |
Supplemental | |||||||
EBIT | 202.5 | 285.4 | 277.8 | 493.1 | 122.5 | 550.7 | |
EBITDA | 230.1 | 324.4 | 336 | 548.8 | 315.8 | 953.5 | |