| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 492.2 | 652.3 | 828.9 | 953.9 | 1,408.1 | 1,680.6 | |
COGS | 281.8 | 371.3 | 489.7 | 616.2 | 1,077.7 | 1,239.4 | |
Gross Profit | 210.5 | 281 | 339.1 | 337.8 | 330.4 | 441.2 | |
Operating Expenses & Income | |||||||
Operating Income | 108 | 143 | 194.7 | 169.7 | 330.4 | 402.5 | |
Total Operating Expenses | 102.5 | 138 | 144.4 | 168 | 245.6 | 342.7 | |
R&D Expenses | 56.48 | 84.74 | 94.54 | 97.7 | 131.2 | 189.7 | |
Selling General & Admin Expenses | 19.07 | 26.06 | 31.87 | 47.05 | 15.64 | 96.36 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.093268) | (0.39588) | (0.928013) | (0.988769) | (0.325718) | (0.341643) | |
Interest Income | 4.006065 | 5.029408 | 18.07 | 21.5 | 7.525094 | 4.556809 | |
Income Tax Expense | 9.980244 | 11.81 | 15.73 | 10.37 | 39.78 | 35.03 | |
Net Income | |||||||
Net Income | 106.2 | 136.6 | 179.3 | 160.7 | 289.9 | 346.5 | |
Supplemental | |||||||
EBIT | 118.2 | 148.8 | 196 | 172.1 | 329.7 | - | |
EBITDA | 124.1 | 159.2 | 212.3 | 186.9 | 344.6 | - | |
