| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 984.2 | 1,300.8 | 1,780.4 | 2,567.2 | 3,261.2 | 3,333.1 | |
COGS | 566 | 764.8 | 1,039.2 | 1,579.1 | 2,030.2 | 3,050.3 | |
Gross Profit | 418.1 | 535.9 | 741.2 | 988.2 | 3,261.2 | 3,283.2 | |
Operating Expenses & Income | |||||||
Operating Income | 241.4 | 238.3 | 262.7 | 303.4 | 234 | 178.9 | |
Total Operating Expenses | 176.8 | 297.6 | 478.5 | 684.7 | 3,027.2 | 3,577.8 | |
R&D Expenses | 93.59 | 186.3 | 292.5 | 436.6 | 647.1 | 972.9 | |
Selling General & Admin Expenses | 50.1 | 80.39 | 153.6 | 219.6 | 144.2 | 386 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.444384) | (1.586686) | (3.553611) | (0.979453) | (1.323393) | (2.257511) | |
Interest Income | 1.183559 | 5.080939 | 43.54 | 60.76 | 34.44 | 28.23 | |
Income Tax Expense | - | (4.893563) | 4.920369 | (2.907573) | (4.131) | (4.220499) | |
Net Income | |||||||
Net Income | 244 | 246.2 | 261.4 | 306.9 | 238.1 | 177.9 | |
Supplemental | |||||||
EBIT | 244.5 | 242.9 | 269.8 | 304.8 | 234 | - | |
EBITDA | 248.2 | 251.6 | 285.8 | 329.6 | 258.8 | - | |
