| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 785 | 1,432.1 | 1,372.6 | 1,039.1 | 1,020.6 | 1,025 | |
COGS | 240 | 781.1 | 700.8 | 400.6 | 398.7 | 404.8 | |
Gross Profit | 545.1 | 651 | 671.8 | 638.5 | 621.9 | 620.2 | |
Operating Expenses & Income | |||||||
Operating Income | 375.8 | 355.4 | 279.8 | 248.2 | 569.8 | 485.2 | |
Total Operating Expenses | 169.2 | 295.5 | 391.9 | 390.2 | 450.8 | 446.3 | |
R&D Expenses | 1.212994 | 13.61 | 10.3 | 0.822701 | 0.927556 | 1.111181 | |
Selling General & Admin Expenses | 36.76 | 45.4 | 51.49 | 46.87 | 14.58 | (0.839441) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (195) | (254.5) | (284.7) | (257.5) | (217.6) | (210.9) | |
Interest Income | 5.434893 | 13.41 | 8.748294 | 3.447022 | 0.312531 | 0.105783 | |
Income Tax Expense | 58.82 | 60.05 | 40.03 | 49.37 | - | 11.75 | |
Net Income | |||||||
Net Income | 303.4 | 276.7 | 222.6 | 179.5 | 128.7 | 126.3 | |
Supplemental | |||||||
EBIT | 567.8 | 609.8 | 554.5 | 491.6 | - | - | |
EBITDA | 651.5 | 749.1 | 732.2 | 663.8 | - | - | |
