
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,981.3 | 1,564.5 | 2,584.4 | 2,569.2 | 1,918.1 | 4,604.3 | |
COGS | 593.9 | 468.9 | 301.3 | 326.9 | 1,858.1 | - | |
Gross Profit | 1,965.9 | 1,095.7 | 1,335 | 2,569.2 | 2,638.1 | 4,159.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,514.3 | 613.8 | 550 | 597.8 | (669.5) | (199.4) | |
Total Operating Expenses | 406.3 | 370.8 | 792.1 | 1,971.4 | 2,587.6 | 4,358.9 | |
R&D Expenses | 80.87 | 86.27 | 114.4 | 117.9 | 180.6 | 245 | |
Selling General & Admin Expenses | 297.2 | 251.1 | 306.3 | 467.9 | 549.1 | 986.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (593.9) | (468.9) | (301.3) | (326.9) | (296.9) | (184.8) | |
Interest Income | 0.691 | 1,716.7 | 7.139001 | 6.408505 | 10.02 | 14.66 | |
Income Tax Expense | 335 | 143.6 | 130.1 | 142.1 | 119.7 | (1.564204) | |
Net Income | |||||||
Net Income | 1,179.3 | 470.1 | 412.7 | 449.3 | (559.8) | (210.2) | |
Supplemental | |||||||
EBIT | 1,514.3 | 613.8 | - | - | (371.6) | - | |
EBITDA | 1,564.6 | 661.2 | - | - | (313.6) | - | |