
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,147.6 | 2,263 | 4,666 | 7,247.9 | 9,790.2 | 11,707.5 | |
COGS | 1,540.9 | 1,545.1 | 2,754.2 | 4,191.9 | 5,457.5 | 6,646.6 | |
Gross Profit | 606.6 | 717.9 | 1,911.8 | 3,056.1 | 4,332.7 | 5,061 | |
Operating Expenses & Income | |||||||
Operating Income | 196.1 | 165 | 924 | 1,622.3 | 2,306.7 | 2,745.4 | |
Total Operating Expenses | 410.6 | 552.9 | 987.7 | 1,433.8 | 2,026 | 2,315.6 | |
R&D Expenses | 52.12 | 66.18 | 77.29 | 134 | 177.9 | 203.1 | |
Selling General & Admin Expenses | 197.1 | 350 | 451.5 | 352.6 | 516.7 | 405.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.937) | (6.501) | (5.005) | (3.11) | (4.249) | (6.109653) | |
Interest Income | 6.722 | 14.46 | 25.78 | 48.41 | 72.17 | 39.58 | |
Income Tax Expense | 64.22 | 84.47 | 243 | 446 | 741.6 | 888.8 | |
Net Income | |||||||
Net Income | 145.1 | 98.1 | 737.1 | 1,275.3 | 1,621 | 1,963.6 | |
Supplemental | |||||||
EBIT | 211.8 | 187.1 | 987.1 | 1,722.1 | 2,367.2 | 2,782.5 | |
EBITDA | 305.7 | 275.6 | 1,072.1 | 1,787.4 | 2,421.3 | 2,837.9 | |