
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,780.3 | 2,645.9 | 3,558.6 | 4,315.7 | 6,322 | 7,130.4 | |
COGS | 760 | 1,493.2 | 1,901.8 | 2,281.1 | 2,993.6 | 4,216.6 | |
Gross Profit | 1,020.3 | 1,152.7 | 1,656.8 | 2,034.6 | 6,322 | 6,838.4 | |
Operating Expenses & Income | |||||||
Operating Income | 450 | 304.5 | 411.3 | 442.1 | 1,074.8 | 1,782.7 | |
Total Operating Expenses | 570.3 | 848.2 | 1,245.5 | 1,592.5 | 5,247.3 | 5,961.9 | |
R&D Expenses | 417.8 | 536.4 | 683.3 | 860.7 | 1,153.4 | 1,685.7 | |
Selling General & Admin Expenses | 118 | 230.5 | 386.4 | 382.1 | 283.2 | 592.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.312083) | (17.69) | (73.5) | (70.98) | (64.67) | (61.73) | |
Interest Income | 9.018597 | 10.41 | 26.19 | 13.56 | 5.535555 | 1.399456 | |
Income Tax Expense | (10.71) | 17.89 | (23.02) | (14.18) | (25.8) | (40.17) | |
Net Income | |||||||
Net Income | 461.2 | 313.4 | 495.8 | 569 | 1,100.3 | 1,433.3 | |
Supplemental | |||||||
EBIT | 450.6 | 322.1 | 472.7 | 499 | 1,074.5 | - | |
EBITDA | 519.1 | 454.1 | 682.8 | 782.9 | 1,358.5 | - | |