

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,787.5 | 4,063.1 | 4,544.3 | 4,117 | 4,247.6 | 4,247.6 | |
COGS | 1,487.4 | 1,663.5 | 1,665.7 | 1,574.7 | 1,598.3 | 1,598.3 | |
Gross Profit | 2,300.1 | 2,399.7 | 2,878.6 | 2,542.3 | 2,649.3 | 2,649.3 | |
Operating Expenses & Income | |||||||
Operating Income | 70.1 | (314.6) | 216.5 | (179.5) | 26.9 | (23.21) | |
Total Operating Expenses | 2,230 | 2,714.3 | 2,662.1 | 2,721.8 | 2,622.4 | 2,672.5 | |
R&D Expenses | 918.9 | 1,196.6 | 1,018 | 1,007.7 | 875.5 | - | |
Selling General & Admin Expenses | 1,276 | 1,424 | 1,542.2 | 1,604 | 93.48 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.908) | (3.03) | (1.9) | (3.547) | (7.693) | (7.693) | |
Interest Income | 2.578 | 67.22 | 3.956 | 0.194 | 4.78 | - | |
Income Tax Expense | 38.29 | 16.3 | 98.46 | (27.29) | 98.56 | 98.56 | |
Net Income | |||||||
Net Income | 116.3 | (644.2) | 137.9 | (185.2) | 71.65 | 71.65 | |
Supplemental | |||||||
EBIT | 70.1 | (314.6) | 216.5 | (179.5) | 26.9 | (23.21) | |
EBITDA | 319.1 | (76.49) | 324.1 | (99.47) | 104.4 | 54.31 | |