
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,386.4 | 1,271.1 | 1,433.1 | 2,006.9 | 2,565.3 | 2,800.4 | |
COGS | 837.3 | 767.9 | 855 | 1,126.8 | 1,407.5 | 2,125.4 | |
Gross Profit | 549.1 | 503.3 | 578 | 880.1 | 1,155.5 | 2,733.7 | |
Operating Expenses & Income | |||||||
Operating Income | 208.4 | 86.12 | 105.3 | 334.2 | 507.4 | 570 | |
Total Operating Expenses | 340.7 | 417.1 | 472.8 | 545.9 | 707.1 | 2,914.2 | |
R&D Expenses | 271.7 | 337.1 | 403.7 | 490.3 | 603.4 | 908.2 | |
Selling General & Admin Expenses | 55.49 | 59.64 | 61.62 | 69.26 | 65.94 | 140.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.940784) | (1.081845) | (1.446242) | (1.896101) | (6.248911) | (2.482161) | |
Interest Income | 4.379324 | 3.903309 | 11.69 | 17.02 | 24.16 | 18.45 | |
Income Tax Expense | 9.902416 | (11.24) | (30.81) | (6.036535) | 9.8476 | 12.08 | |
Net Income | |||||||
Net Income | 198.4 | 97.32 | 136.2 | 339.3 | 497.8 | 570.8 | |
Supplemental | |||||||
EBIT | 209.3 | 87.17 | 106.8 | 334.9 | 507.7 | - | |
EBITDA | 220.4 | 103.2 | 125.8 | 359.7 | 532.5 | - | |