
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,336.7 | 2,059 | 2,191 | 2,190 | 2,362.6 | 4,780.5 | |
COGS | 792.8 | 1,398 | 1,429 | 1,460 | 115 | 1,688.4 | |
Gross Profit | 1,336.7 | 2,059 | 762 | 793 | 2,247.6 | 3,231.9 | |
Operating Expenses & Income | |||||||
Operating Income | 71.67 | 163 | 64 | 82 | 261 | 479.9 | |
Total Operating Expenses | 465.5 | 1,896 | 519 | 539 | 1,986.7 | 2,636 | |
R&D Expenses | 153.7 | 237 | 238 | 245 | - | 238 | |
Selling General & Admin Expenses | 178.1 | 294 | 477 | 273 | 285 | 518 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.38) | (54) | (63) | (60) | (67.99) | (124.8) | |
Interest Income | 2.2167 | 8 | 34 | 42 | 36 | - | |
Income Tax Expense | 16.99 | 36 | 40 | 63 | 60.99 | 124.7 | |
Net Income | |||||||
Net Income | 3.6945 | 103 | 74 | 167 | 186 | 365.2 | |
Supplemental | |||||||
EBIT | 60.59 | 169 | 159 | 274 | 317.9 | 732.7 | |
EBITDA | 155.2 | 296 | 276 | 388 | 432.9 | 964.2 | |