
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,102.6 | 8,677.5 | 1,238.5 | 1,806.7 | 1,737.1 | 2,054.2 | |
COGS | 2,599.5 | 3,644.5 | 491.2 | 799.7 | 723.2 | 897 | |
Gross Profit | 3,503 | 5,032 | 747.3 | 1,007 | 1,013.9 | 1,157.1 | |
Operating Expenses & Income | |||||||
Operating Income | 255.2 | 729.6 | 242.7 | 402.4 | 308.8 | 403.2 | |
Total Operating Expenses | 5,847.3 | 7,946.8 | 995.8 | 1,404.3 | 1,428.3 | 1,650.9 | |
R&D Expenses | 935.5 | 1,221.9 | 141.6 | 162 | 177.9 | - | |
Selling General & Admin Expenses | 2,312.4 | 3,080.5 | 363 | 442.6 | 527.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.7) | (76.09) | (9.8) | (0.5) | (22.5) | - | |
Interest Income | 11.32 | 45.88 | 8.8 | 5.6 | 4.7 | - | |
Income Tax Expense | 92.62 | 201.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 149.2 | 497.9 | 178.4 | 306.4 | 218.1 | 284.6 | |
Supplemental | |||||||
EBIT | 273.7 | 730.7 | 251.7 | 407.9 | 313.4 | 403.2 | |
EBITDA | 266.5 | 1,310.3 | 310.1 | 469 | 383.5 | 469.2 | |