
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 624.1 | 900.3 | 1,275.9 | 1,712.1 | 2,241.9 | 4,560.2 | |
COGS | 451.6 | 630.2 | 993.6 | 1,339.3 | 1,773.3 | 3,528.4 | |
Gross Profit | 172.5 | 270.1 | 282.3 | 372.8 | 468.5 | 1,031.8 | |
Operating Expenses & Income | |||||||
Operating Income | 71.85 | 118.5 | 72.15 | 186.6 | 165.4 | 487.8 | |
Total Operating Expenses | 100.6 | 151.6 | 210.1 | 186.2 | 303.1 | 544 | |
R&D Expenses | 24.32 | 42.07 | 60.52 | 69.47 | 92.81 | 169.2 | |
Selling General & Admin Expenses | 65.87 | 102 | 28.27 | 37.45 | 36.62 | 198.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.628102) | (18.51) | (21.39) | (22.95) | (26.7) | (43.66) | |
Interest Income | 9.628102 | 20.5 | 22.81 | 20.67 | 26.81 | 41.96 | |
Income Tax Expense | 13.47 | 14.72 | 12.88 | 27.13 | 32.65 | 82.92 | |
Net Income | |||||||
Net Income | 83.41 | 92.48 | 79.24 | 116.7 | 171.6 | 414.6 | |
Supplemental | |||||||
EBIT | 106.5 | 128.1 | 128.4 | 166.4 | 227.9 | 564.4 | |
EBITDA | 121.6 | 148.7 | 164.6 | 210.8 | 266.6 | 659.3 | |