

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 917.7 | 1,333.4 | 1,435.8 | 1,570.1 | 1,255.1 | 2,284 | |
COGS | 385.1 | 223.3 | 583.4 | 607.1 | 556.1 | 1,250.7 | |
Gross Profit | 532.6 | 1,110.1 | 852.3 | 962.9 | 699 | 1,033.3 | |
Operating Expenses & Income | |||||||
Operating Income | 352.4 | 763.3 | 590.2 | 687 | 653.3 | 652.2 | |
Total Operating Expenses | 179.4 | 521.3 | 262.1 | 275.9 | 45.73 | 381.1 | |
R&D Expenses | 0.804376 | 0.624 | 0.326 | - | - | - | |
Selling General & Admin Expenses | 79.68 | 86.73 | 93.1 | 92.4 | 101.7 | 409.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.31) | (40.99) | (41.25) | (22.35) | (29.54) | (167.7) | |
Interest Income | 2.011381 | 0.89 | 13.24 | 16.76 | 15.08 | 26.96 | |
Income Tax Expense | 84.74 | 127.2 | 156 | 178 | 169.9 | 173 | |
Net Income | |||||||
Net Income | 228.1 | 592.3 | 408.3 | 485.8 | 464.3 | 401.9 | |
Supplemental | |||||||
EBIT | 350.7 | 742.4 | 610.9 | 700.1 | 653.3 | 669.4 | |
EBITDA | 477.9 | 876 | 744.5 | 835.3 | 786.9 | 935.9 | |