

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,359.8 | 2,472 | 3,007.8 | 4,784.3 | 6,888.9 | 10,136.9 | |
COGS | 1,356.5 | 1,537.9 | 1,441.9 | 2,334 | 3,041.7 | 4,565.3 | |
Gross Profit | 1,003.3 | 934.1 | 1,565.9 | 2,450.3 | 3,847.3 | 5,571.6 | |
Operating Expenses & Income | |||||||
Operating Income | (390.1) | 237.7 | 501.1 | 684.9 | 884.8 | 1,293.5 | |
Total Operating Expenses | 1,393.6 | 696.3 | 1,064.8 | 1,765.4 | 2,962.5 | 4,278.1 | |
R&D Expenses | 132.1 | 187.3 | 286 | 315.2 | 370.1 | 531.3 | |
Selling General & Admin Expenses | 730.1 | 98.73 | 156.4 | 224.6 | 263.9 | 529.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.829) | (1.335042) | (5.409491) | (5.079821) | (18.28) | (23.95) | |
Interest Income | 3.82 | 16 | 201.5 | 52.55 | 70.41 | 106 | |
Income Tax Expense | (6.756) | 0.0389 | 11.04 | (2.755093) | 8.519 | (7.778793) | |
Net Income | |||||||
Net Income | (286.3) | 114.9 | 466.3 | 451.3 | 934.5 | 1,272.7 | |
Supplemental | |||||||
EBIT | (388.1) | 220 | 708.1 | 742.6 | 923.9 | 1,320.2 | |
EBITDA | (337) | 272.6 | 780.4 | 832.6 | 1,028.3 | 1,479.7 | |