
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,125.9 | 2,864 | 2,280.9 | 2,283.8 | 2,328.7 | 2,415.1 | |
COGS | 1,059.8 | 1,484.9 | 1,172.3 | 1,187.9 | 1,239.1 | 1,281.3 | |
Gross Profit | 1,066 | 1,379.2 | 1,108.6 | 1,095.9 | 1,089.6 | 1,133.8 | |
Operating Expenses & Income | |||||||
Operating Income | 463.5 | 594.5 | 335.4 | 343.4 | 234.3 | 276.9 | |
Total Operating Expenses | 1,662.3 | 2,269.5 | 1,945.5 | 1,940.5 | 2,094.4 | 2,138.2 | |
R&D Expenses | 236.3 | 292.5 | 320.6 | 306.2 | 323.2 | 324.7 | |
Selling General & Admin Expenses | 295.4 | 402.6 | 192.3 | 165.3 | 209.4 | 47.74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.891964) | (2.685009) | (3.511618) | (3.41032) | (3.909388) | (3.839463) | |
Interest Income | 10.68 | 20.3 | 35.61 | 47.66 | 35.37 | 35.02 | |
Income Tax Expense | 111.7 | 63.36 | - | - | - | - | |
Net Income | |||||||
Net Income | 845 | 600.8 | 406.1 | 366.6 | 250.7 | 274.5 | |
Supplemental | |||||||
EBIT | 442 | - | - | - | - | - | |
EBITDA | 1,014.7 | 742.1 | - | - | - | - | |