
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,039.9 | 1,576.7 | 2,515.6 | 3,257.4 | 2,680.9 | 2,379.2 | |
COGS | 525.6 | 806.3 | 1,299.7 | 1,642.1 | 1,453.8 | 2,227.2 | |
Gross Profit | 514.4 | 770.4 | 1,215.9 | 1,615.3 | 2,680.9 | 2,514.4 | |
Operating Expenses & Income | |||||||
Operating Income | 203.3 | 285.8 | 442.8 | 515 | 65.45 | (120.7) | |
Total Operating Expenses | 311.1 | 484.6 | 773.1 | 1,100.3 | 2,615.4 | 394.2 | |
R&D Expenses | 142 | 223.1 | 372.6 | 488.4 | 533.6 | 761.9 | |
Selling General & Admin Expenses | 96.34 | 127 | 195.1 | 294.5 | 149.5 | 565.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.034547) | (1.686035) | (7.279254) | (25.91) | (36.89) | (39.16) | |
Interest Income | 10.9 | 33.57 | 42.92 | 25.02 | 10.64 | 6.95049 | |
Income Tax Expense | 19.5 | 16.73 | 43.87 | 24.78 | 63.26 | 67.54 | |
Net Income | |||||||
Net Income | 220.3 | 242.8 | 342.5 | 351.7 | 31.09 | (138.5) | |
Supplemental | |||||||
EBIT | 263.8 | 321.9 | 533 | 576.6 | 94.35 | - | |
EBITDA | 284.7 | 362.3 | 611 | 636.2 | 154 | - | |