
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,195 | 1,599.8 | 883.5 | 1,215.1 | 1,436.8 | 2,803.5 | |
COGS | 647.8 | 535.4 | 523.8 | 708 | 871.7 | 1,669.9 | |
Gross Profit | 547.2 | 1,064.4 | 359.7 | 507.1 | 565.1 | 1,133.6 | |
Operating Expenses & Income | |||||||
Operating Income | 569 | 1,346.1 | 635 | 611.9 | 215.2 | 770 | |
Total Operating Expenses | (21.75) | (281.7) | (275.3) | (104.8) | 349.9 | 196.7 | |
R&D Expenses | 12.28 | 24.88 | 22.61 | 15.38 | 8.902 | 16.59 | |
Selling General & Admin Expenses | 343.2 | 357.5 | 300 | 303.3 | 341.9 | 525.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74.34) | (102.4) | (105.7) | (116.3) | (142) | (251.7) | |
Interest Income | 57.12 | 162.7 | 127.1 | 137.8 | 195.3 | 310.4 | |
Income Tax Expense | 124.4 | 269.1 | 6.906 | 85.58 | 91.48 | 167.9 | |
Net Income | |||||||
Net Income | (1,095.3) | 922 | 403.6 | 410.2 | 310.2 | 665.6 | |
Supplemental | |||||||
EBIT | (1,046.2) | 1,346.1 | 635 | 590.4 | 215.2 | 633.6 | |
EBITDA | (817.4) | 1,552.1 | 806 | 846.9 | 501.9 | 1,107.9 | |