
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,873.4 | 3,388.6 | 754.7 | 866.6 | 911.3 | 898.2 | |
COGS | 843.9 | 1,563.1 | 380.7 | 392.8 | 444.1 | 553.9 | |
Gross Profit | 1,029.6 | 1,825.5 | 374 | 473.8 | 911.3 | 898.7 | |
Operating Expenses & Income | |||||||
Operating Income | 896.7 | 1,393.8 | 211.6 | 345.5 | 249.7 | 218.7 | |
Total Operating Expenses | 132.8 | 431.7 | 162.5 | 128.2 | 661.6 | 772 | |
R&D Expenses | 95.46 | 207.3 | 121.2 | 95.82 | 109.3 | 156 | |
Selling General & Admin Expenses | 32.72 | 78.06 | 66.59 | 64.84 | 76.58 | 130 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.929005) | (3.704018) | (2.887413) | (1.891553) | (0.280378) | (0.431272) | |
Interest Income | 37.9 | 42.89 | 45.57 | 33.47 | 25.49 | 23.25 | |
Income Tax Expense | 129.8 | 196 | 17.16 | 44.8 | 30.83 | 27.49 | |
Net Income | |||||||
Net Income | 765.7 | 1,184.9 | 180.6 | 302.5 | 218.3 | 176.5 | |
Supplemental | |||||||
EBIT | 897.5 | 1,385.2 | 200.3 | 349.6 | 249.1 | - | |
EBITDA | 906.2 | 1,408.3 | 221.5 | 375.4 | 275 | - | |