
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,620.9 | 2,873 | 3,888.3 | 5,617.7 | 6,786.2 | 6,956.7 | |
COGS | 931.8 | 1,484.8 | 1,922.1 | 2,895.4 | 3,602.7 | 3,721.8 | |
Gross Profit | 689.1 | 1,388.2 | 1,966.3 | 2,722.4 | 3,183.5 | 3,235 | |
Operating Expenses & Income | |||||||
Operating Income | 268 | 716.8 | 963.9 | 1,299.9 | 1,240.1 | 1,267.1 | |
Total Operating Expenses | 421.2 | 671.5 | 1,002.4 | 1,422.4 | 1,943.4 | 2,770.5 | |
R&D Expenses | 278.4 | 379.7 | 615.3 | 729 | 943.1 | 1,028.8 | |
Selling General & Admin Expenses | 30.18 | 44.73 | 114.7 | 195.6 | 474.8 | 599.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.765562) | (13.7) | (21.46) | (29.04) | (42.06) | (39.61) | |
Interest Income | 2.90829 | 35.11 | 27.91 | 43.08 | 73.79 | 59.42 | |
Income Tax Expense | 2.495661 | 48.21 | 53.29 | 147.5 | 61.24 | 20.8 | |
Net Income | |||||||
Net Income | 266.2 | 668.5 | 910.5 | 1,153.2 | 1,395.9 | 1,253.9 | |
Supplemental | |||||||
EBIT | 176.4 | 619.3 | 822.5 | 1,197.7 | 1,240.1 | - | |
EBITDA | 185.2 | 641.3 | 870.4 | 1,247 | 1,384.8 | - | |