
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 969.2 | 1,358.1 | 1,880 | 2,270.2 | 2,868.3 | 2,990.9 | |
COGS | 473.7 | 702.2 | 1,113.3 | 1,310.5 | 1,521.8 | 2,104.6 | |
Gross Profit | 495.5 | 655.9 | 766.7 | 959.7 | 2,868.3 | 2,955.9 | |
Operating Expenses & Income | |||||||
Operating Income | 209.8 | 196.6 | 128.3 | 236.8 | 310.1 | 378.9 | |
Total Operating Expenses | 285.7 | 459.3 | 638.4 | 722.9 | 2,558.2 | 2,923.6 | |
R&D Expenses | 103.5 | 201.6 | 224.1 | 226.9 | 237.6 | 365.4 | |
Selling General & Admin Expenses | 112.9 | 167.5 | 218.2 | 233.5 | 204.7 | 554.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.51) | (19.6) | (38.61) | (49.59) | (53.8) | (59.77) | |
Interest Income | 12.65 | 9.708685 | 3.20838 | 7.482216 | 14.11 | 13.06 | |
Income Tax Expense | 18.95 | 6.985523 | 1.884939 | 40.43 | 41.53 | 29.45 | |
Net Income | |||||||
Net Income | 191 | 193.6 | 127.4 | 201.6 | 247.8 | 253.2 | |
Supplemental | |||||||
EBIT | 222 | 218.1 | 166.8 | 287.9 | 289.3 | - | |
EBITDA | 237.8 | 254.6 | 250.2 | 406.5 | 407.9 | - | |