
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 686.7 | 1,076.8 | 1,237.9 | 1,835 | 2,503.9 | 2,682.6 | |
COGS | 339.2 | 499 | 553.3 | 788.5 | 1,083.7 | 1,653.5 | |
Gross Profit | 347.5 | 577.7 | 684.6 | 1,046.5 | 2,503.9 | 2,601.7 | |
Operating Expenses & Income | |||||||
Operating Income | 133.4 | 339.2 | 440.4 | 568.3 | 855.4 | 914.5 | |
Total Operating Expenses | 214 | 238.5 | 244.2 | 478.3 | 1,648.5 | 2,009.6 | |
R&D Expenses | 153.1 | 161.4 | 236.6 | 332.8 | 444.7 | 659.2 | |
Selling General & Admin Expenses | 60.09 | 68.39 | 81.21 | 118.4 | 82.99 | 192.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.130912) | (7.097049) | (8.427324) | (10.78) | (26.92) | (32.43) | |
Interest Income | 1.57168 | 2.715291 | 8.891859 | 23.81 | 47.04 | 36.92 | |
Income Tax Expense | 6.983602 | 37.76 | 37.69 | 33.98 | 64.97 | 50.02 | |
Net Income | |||||||
Net Income | 125.1 | 301.4 | 402.7 | 533.6 | 789.2 | 828 | |
Supplemental | |||||||
EBIT | 136.2 | 346.3 | 448.8 | 578.4 | 854.2 | - | |
EBITDA | 156.9 | 384.7 | 507 | 658.8 | 934.5 | - | |