
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,102.9 | 924.8 | 1,127.1 | 1,803.6 | 2,319.8 | 3,360.2 | |
COGS | 705.5 | 716.7 | 959.1 | 1,201.9 | 1,711.3 | 2,529.4 | |
Gross Profit | 397.4 | 208.1 | 167.9 | 601.6 | 2,319.8 | 2,838.4 | |
Operating Expenses & Income | |||||||
Operating Income | 282.4 | 82.25 | (69.85) | 305.4 | 188 | 619.5 | |
Total Operating Expenses | 115 | 125.9 | 237.8 | 296.3 | 2,131.7 | 1,011.6 | |
R&D Expenses | 91.49 | 33.33 | 191.3 | 242 | 297.3 | 471.8 | |
Selling General & Admin Expenses | 24.35 | 31.14 | 43.85 | 56.52 | 47.37 | 201.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.162591) | (0.567581) | (0.960634) | (1.190654) | (0.502581) | (1.104151) | |
Interest Income | 13.93 | 29.75 | 28.45 | 17.24 | 6.942129 | 4.697056 | |
Income Tax Expense | (8.459663) | (2.366027) | (21.6) | 12.61 | 3.088 | 2.963679 | |
Net Income | |||||||
Net Income | 291.2 | 83.15 | (48.27) | 292.4 | 208.2 | 440.9 | |
Supplemental | |||||||
EBIT | 282.9 | 81.35 | (68.91) | 306.2 | 211.3 | - | |
EBITDA | 292.8 | 94.27 | (51.44) | 325.7 | 230.8 | - | |