
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,516.7 | 2,268 | 2,161 | 1,896.6 | 1,657.6 | 1,691.1 | |
COGS | 777.6 | 1,181.7 | 1,240 | 1,357.4 | 1,314.3 | 1,350.7 | |
Gross Profit | 739.1 | 1,086.3 | 920.9 | 539.2 | 343.3 | 340.4 | |
Operating Expenses & Income | |||||||
Operating Income | 642.9 | 1,225.6 | 461.1 | 98.05 | 338 | 413.1 | |
Total Operating Expenses | 287.2 | 369.1 | 459.8 | 441.1 | 5.321015 | (72.63) | |
R&D Expenses | 47.76 | 77.98 | 88.11 | 87.31 | 87.43 | 84.68 | |
Selling General & Admin Expenses | 96.53 | 78.43 | 80.94 | 97.4 | 101.7 | 178.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.96202) | (3.581739) | (3.128196) | (0.306026) | (1.421665) | (1.258103) | |
Interest Income | 83.72 | 6.273 | 5.647731 | 2.825568 | 78.19 | 38.4 | |
Income Tax Expense | 85.59 | 166.8 | 104.9 | 32.22 | 39.65 | 87.98 | |
Net Income | |||||||
Net Income | 557.5 | 1,074.3 | 361 | 69.61 | 297.8 | 982.3 | |
Supplemental | |||||||
EBIT | 642.4 | 1,240.4 | 463.8 | 97.76 | 338.9 | - | |
EBITDA | 738.9 | 1,361.3 | 581.5 | 220.2 | 483.2 | 450.8 | |