
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,142 | 1,123.7 | 1,433 | 1,839.5 | 1,744.3 | 1,450.8 | |
COGS | 449.1 | 566.8 | 725.8 | 1,079.4 | 899 | 601.7 | |
Gross Profit | 692.9 | 556.9 | 707.1 | 760.2 | 845.3 | 849.2 | |
Operating Expenses & Income | |||||||
Operating Income | 117.3 | (372.3) | 217 | 323 | 396.4 | 402 | |
Total Operating Expenses | 575.5 | 929.2 | 490.2 | 437.2 | 1,347.9 | 609.5 | |
R&D Expenses | 221.4 | 209.9 | 186.9 | 168.4 | 152.6 | 152.9 | |
Selling General & Admin Expenses | 244.3 | 199 | 221.3 | 195.5 | 94.33 | 286.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.735) | (5.343) | (5.146) | (7.864) | (3.406868) | (3.267086) | |
Interest Income | 34.3 | 40.97 | 36.23 | 18.76 | 1.918882 | 0.946479 | |
Income Tax Expense | 34.59 | 11.2 | 23.83 | 40.51 | - | 28.49 | |
Net Income | |||||||
Net Income | 61.17 | (405.9) | 169.5 | 251.9 | 417.6 | 424.7 | |
Supplemental | |||||||
EBIT | 101.8 | 35.75 | 182.7 | 273 | - | - | |
EBITDA | 128.7 | 65.31 | 210.7 | 292.6 | - | - | |