
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,399.8 | 2,822.4 | 3,512.3 | 3,149.6 | 3,260.5 | 3,275.7 | |
COGS | 883.6 | 1,824.6 | 2,428.4 | 2,253.8 | 2,336.4 | 3,176.3 | |
Gross Profit | 516.2 | 997.8 | 1,083.9 | 895.7 | 3,260.5 | 3,271.9 | |
Operating Expenses & Income | |||||||
Operating Income | 96.45 | 305.1 | 315.4 | 176.7 | 165 | 177.5 | |
Total Operating Expenses | 419.7 | 692.7 | 768.5 | 719.1 | 3,095.5 | 3,742 | |
R&D Expenses | 103.3 | 193.3 | 241.5 | 235.6 | 235.1 | 334.3 | |
Selling General & Admin Expenses | 264.7 | 400.2 | 484.9 | 461.2 | 132.1 | 759 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.779667) | (5.861823) | (8.737949) | (15.21) | (15.18) | (11.7) | |
Interest Income | 4.748783 | 5.209151 | 20.67 | 17.77 | 18.11 | 12.94 | |
Income Tax Expense | 5.273137 | 37.5 | 30.35 | 18.58 | (9.198) | (11.71) | |
Net Income | |||||||
Net Income | 92.01 | 266.9 | 286.3 | 165.5 | 172.2 | 171.3 | |
Supplemental | |||||||
EBIT | 99.15 | 310.4 | 325.3 | 193.2 | 163 | - | |
EBITDA | 114.6 | 341 | 376.4 | 245.8 | 215.6 | - | |