
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 828.7 | 1,384.9 | 1,717 | 1,753.6 | 1,948.5 | 2,003.8 | |
COGS | 523.1 | 858.3 | 1,068.7 | 1,110.4 | 1,258.9 | 1,292.2 | |
Gross Profit | 305.5 | 526.5 | 648.3 | 643.2 | 1,948.5 | 2,008.4 | |
Operating Expenses & Income | |||||||
Operating Income | 75.8 | 176 | 279.4 | 221.8 | 63.83 | 72.09 | |
Total Operating Expenses | 229.7 | 350.5 | 368.9 | 421.5 | 1,884.7 | 2,112.6 | |
R&D Expenses | 92.5 | 152.1 | 197.9 | 296.7 | 254.5 | 373.5 | |
Selling General & Admin Expenses | 89.72 | 137.4 | 176.6 | 244 | 158.9 | 459.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.20993) | (7.093382) | (12.74) | (27.3) | (33.07) | (34.09) | |
Interest Income | 7.311296 | 6.77566 | 6.599252 | 7.918329 | 10.49 | 6.867703 | |
Income Tax Expense | (1.366603) | 22.03 | 32.28 | 23.64 | (7.2839) | 15.81 | |
Net Income | |||||||
Net Income | 77.35 | 200.2 | 250.6 | 202.8 | 71.69 | 70.54 | |
Supplemental | |||||||
EBIT | 80.19 | 229.3 | 295.2 | 252.4 | 64.41 | - | |
EBITDA | 95.21 | 255 | 336 | 309.2 | 121.2 | - | |