

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,382 | 2,330.9 | 2,290.8 | 1,330.4 | 1,473 | 1,328.5 | |
COGS | 827.6 | 1,356.3 | 1,232.4 | 701.2 | 786 | 704.8 | |
Gross Profit | 554.4 | 974.6 | 1,058.4 | 629.1 | 687 | 623.7 | |
Operating Expenses & Income | |||||||
Operating Income | 215.8 | 450.6 | 461.4 | 90.45 | 164.7 | 115.9 | |
Total Operating Expenses | 1,166.2 | 1,880.2 | 1,829.4 | 1,239.9 | 1,308.3 | 1,212.6 | |
R&D Expenses | 105.5 | 168.8 | 227.3 | 201.3 | 189.1 | 184 | |
Selling General & Admin Expenses | 233.1 | 355.1 | 369.6 | 337.4 | 333.3 | 323.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.15) | (9.438) | (8.839) | (8.905) | (4.521) | (2.619) | |
Interest Income | 0.695 | 13.66 | 69.73 | 77.31 | 62.72 | 55.56 | |
Income Tax Expense | (24.52) | 54.69 | - | - | - | - | |
Net Income | |||||||
Net Income | 145.4 | 397.4 | 438.9 | 102.7 | 172.1 | 134 | |
Supplemental | |||||||
EBIT | 220.7 | 453.2 | 522 | 129.1 | 209.3 | 166.4 | |
EBITDA | 198.5 | 520.3 | 596.7 | 210.5 | 290 | 248 | |