

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,205.4 | 1,601.8 | 1,706.7 | 848 | 763.6 | 1,128.9 | |
COGS | - | 166.6 | 5.291894 | - | - | - | |
Gross Profit | 1,205.4 | 1,601.8 | 1,706.7 | 848 | 763.6 | 1,079.3 | |
Operating Expenses & Income | |||||||
Operating Income | 146.6 | 228.7 | 217.6 | 124.7 | (90.5) | (109.7) | |
Total Operating Expenses | 1,091 | 1,373.1 | 1,489.1 | 723.3 | 854.1 | 1,189.1 | |
R&D Expenses | 136.9 | 148.3 | 157.2 | 184.5 | 116.9 | 236.2 | |
Selling General & Admin Expenses | 127.4 | 147.3 | 146.7 | 95.5 | 229.8 | 252.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.6) | (59.95) | (34.6) | (37) | (29.06) | (62.07) | |
Interest Income | 1.1 | 2.4 | 10 | 19.7 | 18.6 | - | |
Income Tax Expense | (81.7) | 55 | 130.7 | 41 | 40.16 | 13.25 | |
Net Income | |||||||
Net Income | 674.6 | 87.6 | 105.1 | 223.2 | 1,457.3 | 1,795.3 | |
Supplemental | |||||||
EBIT | 112.2 | 192.2 | 44.3 | 136.5 | (82.97) | (36.82) | |
EBITDA | 282.5 | 363.1 | 239.1 | 316.5 | 16.73 | 192.1 | |