
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 415.5 | 380.4 | 754.5 | 1,034.2 | 1,536 | 1,731.7 | |
COGS | 210.5 | 242.5 | 445 | 627.6 | 874.4 | 1,316.3 | |
Gross Profit | 205 | 137.8 | 309.5 | 406.6 | 1,536 | 1,657.1 | |
Operating Expenses & Income | |||||||
Operating Income | 159.4 | 69.74 | 207.7 | 242.3 | 441.5 | 544.2 | |
Total Operating Expenses | 45.63 | 68.09 | 101.8 | 164.3 | 1,094.5 | 1,354.4 | |
R&D Expenses | 44.08 | 66.25 | 65.58 | 116.5 | 122.8 | 182.1 | |
Selling General & Admin Expenses | 33.26 | 38.57 | 45.54 | 53.29 | 26.74 | 95.19 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.191927) | (1.168993) | (6.121711) | (4.608909) | (2.270541) | (2.797458) | |
Interest Income | 2.031042 | 1.039419 | 3.74256 | 4.742062 | 2.606883 | 2.272749 | |
Income Tax Expense | 18.16 | (28.57) | 25.64 | 20.51 | 50.41 | 45.73 | |
Net Income | |||||||
Net Income | 140 | 96.07 | 179.9 | 220.5 | 388.3 | 472.3 | |
Supplemental | |||||||
EBIT | 159.3 | 69.48 | 212.6 | 246.4 | 441.5 | - | |
EBITDA | 216.3 | 136.2 | 333 | 413.7 | 608.8 | - | |