
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 879.9 | 1,157.6 | 964.6 | 581.4 | 1,851.8 | 2,299.5 | |
COGS | 385.2 | 530.9 | 534.3 | 356.6 | 1,486.6 | 1,897.7 | |
Gross Profit | 494.7 | 626.7 | 430.3 | 224.8 | 365.2 | 401.9 | |
Operating Expenses & Income | |||||||
Operating Income | 494.9 | 511.1 | 178.1 | 22.9 | (199.6) | (413.5) | |
Total Operating Expenses | (0.245563) | 115.6 | 252.2 | 201.9 | 2,051.4 | 2,431 | |
R&D Expenses | 45.63 | 108.1 | 163.1 | 184.5 | 227 | 377.2 | |
Selling General & Admin Expenses | 140.3 | 160 | 198.2 | 241.2 | 122.4 | 349.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.769555) | (4.93113) | (14.45) | (19.9) | (57.68) | (63.71) | |
Interest Income | 58.7 | 58.05 | 51.97 | 57.88 | 33.24 | 9.238135 | |
Income Tax Expense | 120.1 | 127.1 | 85.29 | 46.11 | - | (0.600562) | |
Net Income | |||||||
Net Income | 376.5 | 423.6 | 151.1 | 107.5 | (126.6) | 42.73 | |
Supplemental | |||||||
EBIT | 221.9 | 257.8 | (8.630592) | (253) | - | - | |
EBITDA | 247.1 | 286.5 | 22.92 | (194.4) | - | - | |