

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,441.7 | 5,456.9 | 5,018.7 | 4,614.1 | 4,639.4 | 6,353.5 | |
COGS | 1,892.7 | 2,469 | 2,583.1 | 2,085.5 | 2,354.1 | 3,879.9 | |
Gross Profit | 2,549 | 2,987.9 | 2,435.6 | 2,528.7 | 2,285.3 | 2,473.6 | |
Operating Expenses & Income | |||||||
Operating Income | 486 | 601.5 | (40.45) | 28.02 | (342.8) | (286.5) | |
Total Operating Expenses | 2,063.1 | 2,386.4 | 2,476.1 | 2,500.6 | 2,628.2 | 2,760.1 | |
R&D Expenses | 801.8 | 1,009.9 | 1,102.1 | 1,154.8 | - | 720 | |
Selling General & Admin Expenses | 1,261.2 | 1,376.4 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.226) | (0.401) | (0.231) | (0.183) | (0.055) | - | |
Interest Income | 1.219 | 271.1 | 1.013 | 1.967 | 8.507 | - | |
Income Tax Expense | (2.866) | 163.1 | 118 | 36.34 | 83.36 | 93.07 | |
Net Income | |||||||
Net Income | 727.8 | 820.2 | (69.8) | 339.8 | (334.3) | 36.77 | |
Supplemental | |||||||
EBIT | 734.6 | 993.8 | 73.8 | 401.7 | (254.8) | (79.73) | |
EBITDA | 893.4 | 1,168 | 288 | 499.1 | (180.3) | (18.21) | |