
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,460.8 | 1,395.1 | 1,524.3 | 1,606.6 | 1,769.7 | 1,633.7 |
COGS | 502.6 | 943.8 | 1,007.6 | 1,204.8 | 1,361.1 | 1,358.6 |
Gross Profit | 958.2 | 451.3 | 516.7 | 401.7 | 408.6 | 275.1 |
Operating Expenses & Income | ||||||
Operating Income | 873.3 | 370.5 | 427.9 | 318.8 | 308.6 | 175.4 |
Total Operating Expenses | 587.5 | 1,024.6 | 1,096.4 | 1,287.8 | 1,461.2 | 1,458.3 |
R&D Expenses | 5.549 | 11.86 | 11.33 | 8.528 | 10.36 | 12.75 |
Selling General & Admin Expenses | 46.94 | 50.81 | 59.67 | 55.34 | 68.46 | 65.45 |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.535) | (14.09) | (39) | (32.45) | (42.71) | (45.73) |
Interest Income | - | 6.291 | 14.44 | 9.618 | 9.178 | 9.092 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 522.6 | 200.7 | 234.2 | 142 | 168.7 | 70.41 |
Supplemental | ||||||
EBIT | - | 360.6 | 431.8 | 297.6 | 327.5 | 176.2 |
EBITDA | - | 481.7 | 555.4 | 446.2 | 507.8 | 358.6 |