

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,059.7 | 1,601.8 | 1,706.7 | 848 | 733.5 | 1,105.5 | |
COGS | - | - | 934.8 | - | - | - | |
Gross Profit | 1,059.7 | 1,601.8 | 771.9 | 848 | 763.6 | 1,029.8 | |
Operating Expenses & Income | |||||||
Operating Income | 128.9 | 228.7 | 1.1 | 124.7 | (86.93) | (117.7) | |
Total Operating Expenses | 959.1 | 1,373.1 | 770.8 | 723.3 | 854.1 | 1,147.6 | |
R&D Expenses | 120.3 | 148.3 | 157.2 | 184.5 | 114.4 | 234.5 | |
Selling General & Admin Expenses | 112 | 147.3 | 146.7 | 95.5 | 229.8 | 252.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.85) | (61.06) | (34.6) | (37) | (28.43) | (62.18) | |
Interest Income | 0.96701 | 2.4 | 10 | 19.7 | 18.6 | - | |
Income Tax Expense | (71.82) | 55 | 130.7 | 41 | 39.29 | 11.89 | |
Net Income | |||||||
Net Income | 593 | 87.6 | 156.8 | 223.2 | 1,425.6 | 1,797.3 | |
Supplemental | |||||||
EBIT | 98.64 | 192.2 | 44.3 | 136.5 | (86.93) | (40.18) | |
EBITDA | 248.3 | 363.1 | 239.1 | 316.5 | 12.77 | 186.5 | |