
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 818.9 | 906 | 1,304.9 | 1,640.2 | 1,946.2 | 2,027.4 | |
COGS | 553.1 | 585.5 | 818 | 1,004.6 | 1,214.5 | 1,741.1 | |
Gross Profit | 265.8 | 320.5 | 486.9 | 635.6 | 1,946.2 | 1,966.9 | |
Operating Expenses & Income | |||||||
Operating Income | 130.3 | 141.6 | 197.5 | 243.3 | 279.5 | 280 | |
Total Operating Expenses | 135.5 | 178.9 | 289.5 | 392.3 | 1,666.7 | 1,988.5 | |
R&D Expenses | 75.97 | 107.2 | 163.8 | 217.3 | 243.3 | 308 | |
Selling General & Admin Expenses | 29.04 | 38.39 | 52 | 76.18 | 80.26 | 149.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.357136) | (1.013146) | (1.37988) | (2.66761) | (2.905644) | (2.881091) | |
Interest Income | 7.012192 | 8.348504 | 16.36 | 25.72 | 24.97 | 17.21 | |
Income Tax Expense | 10.35 | 9.149447 | 10.5 | 2.053153 | 11.35 | 6.604198 | |
Net Income | |||||||
Net Income | 126.7 | 139.9 | 190.8 | 245 | 268.4 | 260 | |
Supplemental | |||||||
EBIT | 137.2 | 148.2 | 200.5 | 246.5 | 279.7 | - | |
EBITDA | 150.9 | 164.5 | 222.3 | 276 | 309.2 | - | |