

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,065.4 | 1,514.1 | 1,673 | 2,287.9 | 2,838 | 3,130.1 | |
COGS | 1,248.2 | 945.4 | 1,165.2 | 1,603.3 | 1,904.9 | 3,028.8 | |
Gross Profit | 817.1 | 568.7 | 507.8 | 684.6 | 2,838 | 3,003 | |
Operating Expenses & Income | |||||||
Operating Income | 505.9 | 220.8 | 17.07 | 163.8 | 269 | 363 | |
Total Operating Expenses | 311.3 | 347.9 | 490.7 | 520.8 | 2,569 | 3,185.3 | |
R&D Expenses | 384.8 | 418.6 | 487.6 | 532.6 | 596.9 | 870.7 | |
Selling General & Admin Expenses | 75.55 | 56.14 | 51.82 | 58.29 | 45.58 | 89.11 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.618981) | (6.5791) | (4.202496) | (8.712903) | (5.337956) | (4.85885) | |
Interest Income | 65.26 | 50.44 | 55.95 | 54.12 | 48.61 | 50.12 | |
Income Tax Expense | 11.43 | 9.156954 | (5.022881) | (2.079845) | 8.5955 | 2.617449 | |
Net Income | |||||||
Net Income | 494.5 | 211 | 22.96 | 166.7 | 262.1 | 373.6 | |
Supplemental | |||||||
EBIT | 506.5 | 226.7 | 22.14 | 173.4 | 270.7 | - | |
EBITDA | 585 | 324.8 | 136.4 | 257.2 | 354.4 | - | |