
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,184.9 | 457.8 | 1,926.3 | 2,417.3 | 2,257.6 | 2,230.8 | |
COGS | 581.9 | 233.1 | 648.6 | 782.9 | 795.7 | 804.3 | |
Gross Profit | 603 | 224.7 | 1,277.7 | 1,634.3 | 1,461.9 | 1,426.4 | |
Operating Expenses & Income | |||||||
Operating Income | 372.5 | (65.2) | 92.46 | 1,324.9 | 1,035.4 | 1,006 | |
Total Operating Expenses | 230.5 | 289.9 | 1,185.3 | 309.4 | 1,222.2 | 824 | |
R&D Expenses | 41.18 | 18.57 | 30.01 | 41.26 | 39.03 | 36.72 | |
Selling General & Admin Expenses | 253.2 | 386.7 | 144.5 | 172.3 | 228.2 | 225 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.62) | (32.59) | (32.26) | (23.6) | (17.52) | (15.32) | |
Interest Income | 27.29 | 50.86 | 65.55 | 55.21 | 22.44 | 13.32 | |
Income Tax Expense | 41.25 | 3.482102 | 151.8 | 227.5 | - | 142.2 | |
Net Income | |||||||
Net Income | 315.1 | (47.75) | (109.9) | 1,048.8 | 817.7 | 782.9 | |
Supplemental | |||||||
EBIT | 219.5 | (230.7) | 985.7 | 1,240.1 | - | - | |
EBITDA | 512 | 61.11 | 1,259.2 | 1,514.9 | - | - | |