
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 894.4 | 1,183.7 | 1,549.3 | 1,861.8 | 2,500.8 | 3,414.5 | |
COGS | 565.5 | 829.9 | 1,046 | 1,269.7 | 1,657.6 | 2,690.6 | |
Gross Profit | 328.9 | 353.9 | 503.3 | 592.2 | 2,500.8 | 3,143.1 | |
Operating Expenses & Income | |||||||
Operating Income | 176.8 | 188.6 | 221.9 | 250.6 | 312.8 | 908.2 | |
Total Operating Expenses | 154.8 | 194.9 | 281.4 | 341.6 | 2,188 | 862.1 | |
R&D Expenses | 43.15 | 56.89 | 72.98 | 79.34 | 118.4 | 142.4 | |
Selling General & Admin Expenses | 22.42 | 22.77 | 31.05 | 35.74 | 107.9 | 383.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.244076) | (5.153375) | (8.534371) | (15.54) | (22.62) | (23.11) | |
Interest Income | 1.41353 | 2.876084 | 2.430629 | 2.0906 | 3.260059 | 4.313034 | |
Income Tax Expense | 27.12 | 22.15 | 34.2 | 36.8 | 75.27 | 53.81 | |
Net Income | |||||||
Net Income | 136.4 | 146.9 | 163 | 180.7 | 236.6 | 700.9 | |
Supplemental | |||||||
EBIT | 180.1 | 192.8 | 229.9 | 264.5 | 312.8 | - | |
EBITDA | 201.1 | 239.5 | 301 | 356.7 | 394.6 | - | |