

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 832.8 | 785.6 | 821.2 | 1,054 | 2,070.1 | 3,171.2 | |
COGS | 549.5 | 647.2 | 687.5 | 638.6 | 1,255.8 | 1,572.1 | |
Gross Profit | 283.3 | 138.5 | 133.7 | 415.4 | 813.5 | 1,599.3 | |
Operating Expenses & Income | |||||||
Operating Income | 191.8 | (39.25) | (38.72) | 164.2 | 750.8 | 1,110.6 | |
Total Operating Expenses | 91.57 | 177.7 | 172.4 | 251.2 | 62.68 | 488.6 | |
R&D Expenses | 48.68 | 41.29 | 54.64 | - | - | 34.09 | |
Selling General & Admin Expenses | 40.4 | 39.46 | 41.6 | 47.73 | 57.2 | 74.39 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.45) | (23.86) | (29.1) | (51.28) | (30.94) | (16.81) | |
Interest Income | 19.47 | 91.21 | 24.02 | 43.23 | 28.48 | 16.11 | |
Income Tax Expense | 34.96 | 14.66 | 35.16 | 67.45 | 96.67 | 210.8 | |
Net Income | |||||||
Net Income | (31.32) | (78.11) | (103.6) | 58.9 | 585.9 | 850.4 | |
Supplemental | |||||||
EBIT | 73.39 | (42.39) | (39.36) | 183.9 | 713.5 | 1,078.1 | |
EBITDA | 213.7 | 83.47 | 76.87 | 325.6 | 985.6 | 1,591.7 | |