
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 269.1 | 316.8 | 2,402.2 | 3,833.5 | 4,157.6 | 4,212 | |
COGS | 113.9 | 143.9 | 1,097.4 | 2,024 | 1,916.1 | 1,879.7 | |
Gross Profit | 155.2 | 172.8 | 1,304.8 | 1,809.5 | 2,241.5 | 2,332.3 | |
Operating Expenses & Income | |||||||
Operating Income | 69.91 | 79.91 | 610.9 | 659 | 882.6 | 956.7 | |
Total Operating Expenses | 199.1 | 236.9 | 1,791.3 | 3,174.5 | 3,275 | 3,255.3 | |
R&D Expenses | 36.15 | 36.11 | 270.7 | 413.2 | 463.8 | 466.1 | |
Selling General & Admin Expenses | 50.3 | 58.17 | 446.1 | 765.5 | 911.8 | 927.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.835573) | (1.840796) | (23.1) | (76.4) | (68.3) | - | |
Interest Income | 0.323925 | 0.324846 | 12 | 26.9 | 21 | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 56.61 | 66.34 | 405.9 | 305.8 | 583.6 | 644.7 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 728.4 | 822.3 | - | - | - | - | |