
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 895.2 | 799.9 | 1,929.4 | 1,931.1 | 2,109.3 | 2,123.5 | |
COGS | 578.7 | 639.4 | 889.9 | 933.8 | 1,120.8 | 1,135 | |
Gross Profit | 316.5 | 160.5 | 1,039.6 | 997.3 | 988.5 | 988.5 | |
Operating Expenses & Income | |||||||
Operating Income | 76.28 | (142.3) | 650.9 | 507.8 | 497.9 | 490.9 | |
Total Operating Expenses | 240.2 | 302.8 | 388.6 | 489.5 | 1,611.4 | 1,087.6 | |
R&D Expenses | - | - | 0.648489 | 3.151998 | 4.231652 | 4.789492 | |
Selling General & Admin Expenses | 287.7 | 313.6 | 353.2 | 376.1 | 121.7 | 92.14 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.47) | (12.97) | (15.2) | (16.24) | (14.27) | (14.15) | |
Interest Income | 11.19 | 13.77 | 16.63 | 14.89 | 10.94 | 6.876529 | |
Income Tax Expense | 39.68 | (4.599607) | 193.1 | 166.3 | - | 106.4 | |
Net Income | |||||||
Net Income | 43.47 | (130.4) | 422.9 | 315 | 292.5 | 290.2 | |
Supplemental | |||||||
EBIT | (37.15) | (220.3) | 614.6 | 526.7 | - | - | |
EBITDA | 89.62 | (64.11) | 762 | 672.2 | - | - | |