
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 943.5 | 1,192.1 | 2,807.8 | 3,153.7 | 3,816.5 | 4,797.9 | |
COGS | 762.6 | 961.6 | 2,005.7 | 2,180.9 | 2,928.6 | 3,715.2 | |
Gross Profit | 180.9 | 230.5 | 802.1 | 972.8 | 887.9 | 1,082.7 | |
Operating Expenses & Income | |||||||
Operating Income | 110.9 | 146.3 | 632.8 | 752.7 | 623.6 | 769.3 | |
Total Operating Expenses | 80.3 | 107.1 | 169.4 | 214.4 | 3,192.9 | 2,455.6 | |
R&D Expenses | 4.579 | 4.889 | 8.064 | 11.14 | 15.31 | 18.31 | |
Selling General & Admin Expenses | 54.95 | 72.31 | 121.1 | 161.2 | 249 | 272 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.197) | (0.893) | (8.382) | (15.37) | (14.16) | (17.85) | |
Interest Income | 0.299 | 1.487 | 17.83 | 29.94 | 11.54 | 11.54 | |
Income Tax Expense | 20.32 | 30.57 | 135.3 | 173.4 | - | 56.16 | |
Net Income | |||||||
Net Income | 90.37 | 111 | 516.2 | 616.3 | 429.2 | 465.6 | |
Supplemental | |||||||
EBIT | 112.9 | 142.4 | 659.9 | 805.1 | - | - | |
EBITDA | 127.3 | 154.9 | 676.2 | 823.3 | - | - | |