
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,151 | 1,908.4 | 2,010.3 | 1,925.6 | 1,955.9 | 1,955.9 | |
COGS | 451.1 | 743.5 | 757.6 | 746.8 | 714.5 | 714.5 | |
Gross Profit | 699.9 | 1,164.9 | 1,252.8 | 1,178.8 | 1,241.4 | 1,241.4 | |
Operating Expenses & Income | |||||||
Operating Income | (71.22) | 306.7 | 285.8 | 113.8 | 72.88 | 72.88 | |
Total Operating Expenses | 771.1 | 858.2 | 966.9 | 1,065 | 1,168.5 | 1,168.5 | |
R&D Expenses | 263.4 | 263 | 290.2 | 282.6 | - | - | |
Selling General & Admin Expenses | 109 | 100 | 110 | 120 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.899) | (3.923) | (3.282) | (4.753) | (5.191) | (5.191) | |
Interest Income | 0.005 | 0.006 | 0.006 | - | - | - | |
Income Tax Expense | 4.104 | 123.4 | 85.15 | 41.04 | 27.2 | 27.2 | |
Net Income | |||||||
Net Income | (32.13) | 238.2 | 199.6 | 60.35 | 58.69 | 58.69 | |
Supplemental | |||||||
EBIT | (71.22) | 306.7 | 285.8 | 113.8 | 72.88 | 72.88 | |
EBITDA | 60.37 | 451.8 | 435 | 272.6 | 240.4 | 240.4 | |