
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,046.7 | 3,539.6 | 6,302.2 | 9,197.6 | 6,421.7 | 5,920 | |
COGS | 1,348.4 | 2,219.1 | 4,177.2 | 6,583 | 5,963.4 | 5,483.2 | |
Gross Profit | 698.3 | 1,320.5 | 2,125 | 2,614.6 | 458.3 | 436.8 | |
Operating Expenses & Income | |||||||
Operating Income | 418.6 | 800.5 | 1,483.5 | 1,554.9 | 458.3 | 487.1 | |
Total Operating Expenses | 279.7 | 520 | 641.5 | 1,059.7 | 5,356.2 | 589.9 | |
R&D Expenses | 144.9 | 236.7 | 327.3 | 430.4 | 485 | 732.5 | |
Selling General & Admin Expenses | 107.5 | 173.4 | 232.4 | 306.2 | 174.5 | 590.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.22) | (16.19) | (31.02) | (49.02) | (47.76) | (47.42) | |
Interest Income | 1.52223 | 2.546806 | 6.884627 | 12.19 | 13.21 | 10.19 | |
Income Tax Expense | 50.78 | 100.1 | 222.7 | 226.6 | 25.01 | (5.173191) | |
Net Income | |||||||
Net Income | 370.7 | 713.1 | 1,255.8 | 1,272.9 | 443.5 | 387.4 | |
Supplemental | |||||||
EBIT | 432.4 | 811.5 | 1,508.4 | 1,604.9 | 468.5 | - | |
EBITDA | 441.3 | 836.9 | 1,564.3 | 1,688.9 | 552.4 | - | |