
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 552 | 918.1 | 1,152.4 | 1,325.6 | 1,863 | 1,961.9 | |
COGS | 291.4 | 431.6 | 629.1 | 860.7 | 1,153.2 | 1,373.4 | |
Gross Profit | 260.6 | 486.5 | 523.4 | 464.8 | 1,863 | 1,900.6 | |
Operating Expenses & Income | |||||||
Operating Income | (84.41) | 58.48 | 105.1 | 88.54 | 231.9 | 269.9 | |
Total Operating Expenses | 345 | 428 | 418.3 | 376.3 | 1,631.1 | 523 | |
R&D Expenses | 114.2 | 162.6 | 183.5 | 211.3 | 241.6 | 350.5 | |
Selling General & Admin Expenses | 217.6 | 220.9 | 150.7 | 118.5 | 105.1 | 179 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.719686) | (13.11) | (24.72) | (18.84) | (24.1) | (27.08) | |
Interest Income | 1.087163 | 1.943739 | 1.811728 | 9.799442 | 1.988437 | 1.456785 | |
Income Tax Expense | (25.57) | (23.02) | (8.552518) | (16.28) | 22.03 | 37.19 | |
Net Income | |||||||
Net Income | (53.31) | 79.5 | 110.2 | 104.4 | 209.9 | 241.6 | |
Supplemental | |||||||
EBIT | (72.15) | 69.58 | 126.4 | 107 | 231.9 | - | |
EBITDA | (32.19) | 139.3 | 236.5 | 222.4 | 347.4 | - | |