
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 421 | 563.8 | 986.3 | 1,412.3 | 1,806.2 | 3,358.2 | |
COGS | 160.5 | 194.7 | 348.1 | 307.4 | 498.4 | 753.1 | |
Gross Profit | 260.5 | 369.1 | 638.2 | 1,104.9 | 1,307.8 | 2,605.1 | |
Operating Expenses & Income | |||||||
Operating Income | 44.9 | 48.7 | 157.2 | 501.9 | 579.6 | 1,109.1 | |
Total Operating Expenses | 224.4 | 320.4 | 483.8 | 603 | 728.2 | 1,496 | |
R&D Expenses | 19.9 | 25 | 42.7 | 53.5 | 65.9 | 121.3 | |
Selling General & Admin Expenses | 52 | 90.2 | 143.7 | 185.9 | 272.2 | 488.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.6) | (11.5) | (10) | (20.3) | (15.4) | - | |
Interest Income | 1.9 | 3.9 | 2.8 | 19.7 | 34 | - | |
Income Tax Expense | 10.2 | 11 | 32.5 | 126.8 | 148.1 | 288.4 | |
Net Income | |||||||
Net Income | 30.9 | 32.9 | 114 | 354.6 | 416.7 | 817.5 | |
Supplemental | |||||||
EBIT | 59.6 | 70 | 158.1 | 501.7 | 580.2 | 1,074.9 | |
EBITDA | 62.4 | 73.2 | 164.2 | 520 | 598.6 | 1,112.4 | |