

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,324.8 | 2,124.1 | 1,715.3 | 1,541.4 | 1,565.5 | 1,565.5 | |
COGS | 597 | 567.6 | 520.3 | 433.3 | 376.5 | 364.9 | |
Gross Profit | 727.8 | 1,556.5 | 1,195.1 | 1,108.1 | 1,189.1 | 1,200.6 | |
Operating Expenses & Income | |||||||
Operating Income | (167.6) | 508.4 | 11.06 | (135.2) | 82.77 | 82.77 | |
Total Operating Expenses | 895.4 | 1,048 | 1,184 | 1,243.3 | 1,106.3 | 1,117.8 | |
R&D Expenses | 219.8 | 205.5 | 206.9 | 273.8 | 191.4 | - | |
Selling General & Admin Expenses | 134 | 140 | 160 | 140 | 140.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.952) | (3.072) | (2.927) | (5.246) | (4.798) | (4.798) | |
Interest Income | 0.203 | 9.983 | 5.962 | 8.331 | 9.408 | - | |
Income Tax Expense | (5.031) | 17.31 | 33.41 | 16.09 | 6.211 | 6.211 | |
Net Income | |||||||
Net Income | (388) | 493.3 | 26.38 | (445.6) | 125.2 | 125.2 | |
Supplemental | |||||||
EBIT | (392.1) | 513.7 | 62.71 | (424.3) | 82.77 | 95.85 | |
EBITDA | (305.8) | 537.4 | 87.94 | (396.1) | 116.5 | 129.6 | |