
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 831.3 | 984 | 903.6 | 1,091.9 | 2,527.7 | 2,828.5 |
COGS | 571.5 | 689.8 | 656.3 | 890.2 | 1,733 | 1,961.6 |
Gross Profit | 259.8 | 294.1 | 247.3 | 201.7 | 794.7 | 867 |
Operating Expenses & Income | ||||||
Operating Income | 87.62 | 113.8 | 60.68 | (10.57) | 444.3 | 506.8 |
Total Operating Expenses | 743.7 | 870.2 | 843 | 1,102.5 | 2,083.4 | 2,321.7 |
R&D Expenses | 84.56 | 82.88 | 94.29 | 114.1 | 160.7 | 189.4 |
Selling General & Admin Expenses | 29.9 | 34.94 | 35.9 | 51.75 | 57.17 | 222.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (10.4) | (8.736694) | (10.21) | (10.7) | (10.11) | (11.99) |
Interest Income | 0.543528 | 3.644206 | 12.87 | 9.417686 | 3.339547 | 2.875958 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 75.54 | 98.78 | 72.37 | (17.75) | 358.6 | 401.7 |
Supplemental | ||||||
EBIT | - | 101.8 | 60.72 | (16.28) | 386.6 | 445.9 |
EBITDA | - | 182.6 | 154.4 | 96.12 | 530.7 | 445.9 |