

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,447.5 | 1,972.9 | 2,642.1 | 2,200.9 | 2,191.9 | 2,159.4 | |
COGS | 881 | 862.6 | 1,391.7 | 1,203.6 | 1,667.9 | 1,705.9 | |
Gross Profit | 566.5 | 1,110.3 | 1,250.4 | 997.3 | 524 | 453.5 | |
Operating Expenses & Income | |||||||
Operating Income | 307.5 | 887.1 | 657.9 | 721.4 | 188.3 | 107.1 | |
Total Operating Expenses | 295.8 | 262.1 | 416.9 | 275.9 | 335.7 | 346.4 | |
R&D Expenses | 230.1 | 343.2 | 863.3 | - | - | - | |
Selling General & Admin Expenses | 102.9 | 91.62 | 99.22 | 99.65 | 103.7 | 159.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.072) | (6.658) | (10.63) | (6.165) | (2.072) | (1.878) | |
Interest Income | 3.527 | 2.706 | 18.22 | 42.1 | 21.4 | 20.03 | |
Income Tax Expense | 56.16 | 175.7 | 157.1 | 172.7 | 41.94 | 31.31 | |
Net Income | |||||||
Net Income | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 87.95 | |
Supplemental | |||||||
EBIT | 308 | 891.1 | 698.4 | 763.5 | 169.5 | 121.1 | |
EBITDA | 431.5 | 1,364.6 | 1,688.7 | 1,474 | 1,349.2 | 1,340.6 | |