

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,718.6 | 2,029.7 | 2,134.5 | 3,136.4 | 4,402.1 | 4,722.6 | |
COGS | 1,634.2 | 1,275.5 | 1,430.1 | 1,982.3 | 2,555.4 | 2,719.4 | |
Gross Profit | 1,084.4 | 754.2 | 704.4 | 1,154.1 | 1,846.7 | 2,003.1 | |
Operating Expenses & Income | |||||||
Operating Income | 605.8 | 257.2 | 82.79 | 611.2 | 1,058.9 | 1,184.7 | |
Total Operating Expenses | 478.7 | 497 | 621.6 | 542.9 | 3,343.2 | 2,231.3 | |
R&D Expenses | 560.9 | 535 | 535.9 | 636.6 | 683.9 | 723.1 | |
Selling General & Admin Expenses | 32.65 | 26.44 | 25.25 | 100.6 | 50.59 | 21.06 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.797497) | (2.601287) | (2.183135) | (1.591639) | (2.718071) | (3.099152) | |
Interest Income | 30.59 | 24.92 | 23.02 | 47.02 | 55.47 | 32.01 | |
Income Tax Expense | 4.96251 | (41.61) | (52.67) | 16.99 | - | 49.05 | |
Net Income | |||||||
Net Income | 601.8 | 297.4 | 134.9 | 594.9 | 1,040 | 1,159.7 | |
Supplemental | |||||||
EBIT | 458 | 117.1 | 50.4 | 490.4 | - | - | |
EBITDA | 576.2 | 234.8 | 187.1 | 583.4 | - | - | |