

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,266.2 | 1,233.1 | 1,053 | 1,400 | 1,436 | 1,936 | |
COGS | 459.9 | 462.4 | 501.7 | 646.6 | 706.4 | 895.3 | |
Gross Profit | 806.3 | 770.8 | 551.3 | 753.4 | 729.6 | 1,040.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,978.6 | 76.56 | 43.55 | 113.1 | 85.96 | (7.7865) | |
Total Operating Expenses | 997.8 | 694.5 | 507.8 | 640.2 | 643.6 | 1,048.5 | |
R&D Expenses | 243.8 | 168.9 | 96.8 | 83.83 | 169 | 356.3 | |
Selling General & Admin Expenses | 297.3 | 198.4 | 188.6 | 195.3 | 223 | 307.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.722) | (7.595) | (11.9) | (13.82) | (11.22) | (10.62) | |
Interest Income | 9.217 | 7.723 | 1.534 | 14.66 | 13.07 | 6.232 | |
Income Tax Expense | 9.482 | 22.03 | 10.84 | 29.5 | 22.27 | 47.54 | |
Net Income | |||||||
Net Income | 1,987.2 | 51.28 | 16.7 | 93.1 | 91.94 | 167.3 | |
Supplemental | |||||||
EBIT | 1,978.6 | 76.56 | 43.55 | 113.1 | 110.3 | 13.25 | |
EBITDA | 2,125.4 | 229.1 | 193.1 | 260.9 | 198 | 173.8 | |