
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,956.8 | 3,082.3 | 3,327.7 | 3,612.2 | 3,451.7 | 3,345.9 | |
COGS | 717.4 | 1,149.3 | 1,431.2 | 1,621.6 | 1,714.7 | 1,728.5 | |
Gross Profit | 1,239.4 | 1,933 | 1,896.5 | 1,990.6 | 1,737 | 1,617.5 | |
Operating Expenses & Income | |||||||
Operating Income | 490.9 | 866.7 | 918.1 | 1,067.7 | 1,457 | 1,115.2 | |
Total Operating Expenses | 748.5 | 1,066.3 | 978.4 | 922.9 | 1,994.7 | 1,384.4 | |
R&D Expenses | 1.825873 | 7.264985 | 14.19 | 17.47 | 12.51 | 11.08 | |
Selling General & Admin Expenses | 205.6 | 198.5 | 228.9 | 212.6 | 77.29 | 63.49 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (548.2) | (851.8) | (790.3) | (824.4) | (803.8) | (783.5) | |
Interest Income | 3.004129 | 14.54 | 2.174774 | 4.727885 | 1.710115 | 1.247043 | |
Income Tax Expense | 16.6 | 101.8 | 113.8 | 160.7 | - | 98.1 | |
Net Income | |||||||
Net Income | 480.5 | 732.5 | 802.3 | 802.7 | 101.3 | (38.31) | |
Supplemental | |||||||
EBIT | 1,028.9 | 1,685.7 | 1,632.1 | 1,709.4 | - | - | |
EBITDA | 1,600.9 | 2,596.5 | 2,692.9 | 2,890.7 | - | - | |