
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 954.1 | 1,418.7 | 1,938.3 | 2,177.9 | 2,861.8 | 2,970 | |
COGS | 646 | 870.3 | 1,155.9 | 1,638.3 | 2,253.2 | 2,849.5 | |
Gross Profit | 308.1 | 548.4 | 782.4 | 539.7 | 608.6 | 120.5 | |
Operating Expenses & Income | |||||||
Operating Income | 186.3 | 342 | 510.9 | 199.3 | 129.7 | 129.5 | |
Total Operating Expenses | 121.8 | 206.3 | 271.5 | 340.3 | 479 | 600.6 | |
R&D Expenses | 52.84 | 78.61 | 108.8 | 124 | 151.2 | 215 | |
Selling General & Admin Expenses | 64.67 | 112.9 | 121.7 | 157.9 | 171.9 | 305.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.651589) | (0.540247) | (13.2) | (41.03) | (47.52) | (43.87) | |
Interest Income | 2.014416 | 2.404751 | 3.048017 | 4.392036 | 6.789828 | 9.31593 | |
Income Tax Expense | 22.55 | 23.64 | 59.67 | 16.85 | 1.695838 | (14.64) | |
Net Income | |||||||
Net Income | 168.2 | 320 | 449.1 | 189.5 | 132.4 | 121.8 | |
Supplemental | |||||||
EBIT | 192.4 | 343.5 | 519.5 | 242.4 | 169.4 | - | |
EBITDA | 239.9 | 402.7 | 618.3 | 381.1 | 384.2 | - | |