
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,320.3 | 1,317.1 | 1,629.3 | 1,959.4 | 2,190.3 | 2,001.8 |
COGS | 784.7 | 798 | 1,047.4 | 1,346.6 | 1,553.2 | 1,488.1 |
Gross Profit | 535.6 | 519.1 | 581.9 | 612.8 | 637.1 | 513.7 |
Operating Expenses & Income | ||||||
Operating Income | 384.2 | 349.2 | 400.4 | 361.3 | 322.2 | 206.2 |
Total Operating Expenses | 936.1 | 967.9 | 1,228.9 | 1,598.1 | 1,868.1 | 1,795.6 |
R&D Expenses | 88.21 | 99.91 | 106.3 | 154.7 | 195.8 | 185.4 |
Selling General & Admin Expenses | 12.9 | 16.03 | 22.72 | 36.9 | 41.72 | 140.9 |
Earnings from Continuing Operations | ||||||
Interest Expense | (42.38) | (42.08) | (21.42) | (9.698475) | (16.05) | (21.15) |
Interest Income | 4.677688 | 11.09 | 41.43 | 31.95 | 21.25 | 22.31 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 304.7 | 303.2 | 371.7 | 313.3 | 265.8 | (112.6) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |