

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 82.84 | (145.7) | 725.9 | 504.6 | 1,745 | 1,564.7 | |
COGS | 190.1 | 175.5 | 122.1 | 124.1 | 146.4 | 333 | |
Gross Profit | (107.2) | (321.2) | 603.8 | 380.5 | 1,598.5 | 1,231.7 | |
Operating Expenses & Income | |||||||
Operating Income | 44.66 | (369.8) | 558.2 | 331.3 | 1,377.9 | 1,031.8 | |
Total Operating Expenses | (38.18) | 48.63 | 45.53 | 49.17 | 220.6 | 200 | |
R&D Expenses | 1.787 | 2.057999 | 2.045999 | 2.158 | 2.071 | 0.489 | |
Selling General & Admin Expenses | 4 | 40.63 | 36.38 | 41.4 | 65.42 | 45.47 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (304.7) | (410.4) | (736) | (714.7) | (870.4) | (1,073.9) | |
Interest Income | 195.2 | 325.8 | 469.6 | 471.4 | 850.9 | 1,058.7 | |
Income Tax Expense | (12.19) | 136.4 | 44.74 | 18.34 | (34.05) | (39.27) | |
Net Income | |||||||
Net Income | 56.85 | (73.29) | 199.7 | 161 | 127.9 | 166.3 | |
Supplemental | |||||||
EBIT | 44.66 | 26.33 | 1,279.2 | - | - | - | |
EBITDA | 44.66 | 33.08 | 1,279.3 | 1,027.7 | 93.82 | 972.5 | |