
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,872.7 | 2,380.9 | 1,056 | 1,208.4 | 2,202.8 | 2,554.4 | |
COGS | 1,104.2 | 1,621.9 | 917.9 | 969.5 | 1,262.3 | 1,359.8 | |
Gross Profit | 768.5 | 759 | 138.1 | 238.9 | 940.5 | 1,194.6 | |
Operating Expenses & Income | |||||||
Operating Income | 421.5 | 384.6 | (260.5) | (111.8) | 508.1 | 776.5 | |
Total Operating Expenses | 357 | 423.6 | 418.2 | 1,320.2 | 1,694.7 | 1,777.9 | |
R&D Expenses | 204.6 | 268.8 | 292 | 220.4 | 271.7 | 238.9 | |
Selling General & Admin Expenses | 111.5 | 113.8 | 90.65 | 130.2 | 160.7 | 179.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.199) | (4.789) | (5.115) | (5.939) | (6.341) | (5.536) | |
Interest Income | 7.234 | 10.34 | 20.63 | 26.62 | 32.58 | 31.08 | |
Income Tax Expense | 80.44 | 48.85 | (52.97) | - | - | - | |
Net Income | |||||||
Net Income | 337.5 | 329.5 | (211.5) | (54.53) | 428.4 | 646.9 | |
Supplemental | |||||||
EBIT | 421.5 | 384.6 | (260.5) | - | - | - | |
EBITDA | 913.9 | 862 | 196.9 | - | - | - | |