
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,739.4 | 2,251.4 | 1,809.4 | 1,333.1 | 1,078.1 | 1,088.3 | |
COGS | 387.3 | 465.1 | 358.6 | 304 | 254.4 | 257.8 | |
Gross Profit | 1,352.1 | 1,786.3 | 1,450.9 | 1,029.1 | 823.7 | 830.5 | |
Operating Expenses & Income | |||||||
Operating Income | 883.2 | 995.4 | 618.9 | 157.5 | (34.14) | (31.51) | |
Total Operating Expenses | 468.9 | 790.9 | 831.9 | 872 | 857.7 | 862 | |
R&D Expenses | 31.17 | 86.85 | 66.09 | - | - | - | |
Selling General & Admin Expenses | - | - | - | 86 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (0.017) | (0.071) | (0.02) | (0.011) | |
Interest Income | 0.003 | 0.011 | 0.013 | 0.142 | 1.929 | - | |
Income Tax Expense | 230.9 | 343.1 | 214.1 | 56.41 | (10.43) | (12.72) | |
Net Income | |||||||
Net Income | 650.9 | 653.8 | 387.6 | 101 | (23) | (17.62) | |
Supplemental | |||||||
EBIT | 883.2 | 996.9 | 601.7 | 157.5 | (34.14) | (30.39) | |
EBITDA | 914.7 | 1,012 | 612.3 | 163.8 | (29.75) | (27.39) | |