

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,744.5 | 1,378.9 | 771.3 | 773.9 | 1,152.4 | 1,568.7 | |
COGS | 1,111 | 894 | 536.4 | 456.5 | 472.1 | - | |
Gross Profit | 2,353.9 | 1,199.8 | 234.9 | 773.9 | 680.3 | 1,232.3 | |
Operating Expenses & Income | |||||||
Operating Income | 862.8 | (91.71) | (179.9) | (39.13) | 136.5 | 110.7 | |
Total Operating Expenses | 329.7 | 1,291.5 | 414.8 | 813 | 543.9 | 1,104.6 | |
R&D Expenses | 76.71 | 36.93 | - | 37.48 | - | 18.17 | |
Selling General & Admin Expenses | 250.4 | 75.6 | 88.82 | 83.54 | 63.22 | 237.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (124.2) | (328.2) | (45.97) | (86.59) | (5.084899) | (6.791) | |
Interest Income | 121.2 | 276.4 | 162.1 | 72.59 | 27.09 | 17.94 | |
Income Tax Expense | 210.5 | 62.66 | 109.4 | 45.18 | 67.8 | 51.49 | |
Net Income | |||||||
Net Income | 1,624.4 | (379.6) | (429.1) | (168.2) | 98.75 | 94.45 | |
Supplemental | |||||||
EBIT | 1,980.1 | (238.9) | (263.8) | (66.17) | 162.8 | - | |
EBITDA | 2,070.8 | (162.8) | (183.3) | 8.170374 | 216.2 | - | |