

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,320.4 | 1,580.7 | 1,912.1 | 1,931.6 | 1,927.5 | 3,856.1 | |
COGS | 904 | 1,100.2 | 1,643.4 | 1,844 | 1,352.8 | 3,681.7 | |
Gross Profit | 416.4 | 480.5 | 268.7 | 1,931.6 | 314.7 | 485 | |
Operating Expenses & Income | |||||||
Operating Income | 114.3 | 152.1 | 192.5 | (90.5) | 169.8 | 84.23 | |
Total Operating Expenses | 302.1 | 328.4 | 76.2 | 2,022.1 | 335.3 | - | |
R&D Expenses | 302.1 | 328.4 | 331.7 | 445.4 | 371.4 | 344.9 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.9) | (13.3) | (19.5) | (22) | (22.86) | (43.59) | |
Interest Income | 0.5 | 16.7 | 5.3 | 6.6 | 5.2 | - | |
Income Tax Expense | 29.7 | 20.2 | 43.1 | 79.4 | 47.6 | 133.6 | |
Net Income | |||||||
Net Income | 90 | 154.4 | 139.6 | (185.7) | 107.8 | (78.05) | |
Supplemental | |||||||
EBIT | 114.3 | 152.1 | 202.2 | (84.3) | 201.3 | 365 | |
EBITDA | 176.6 | 226.7 | 292.9 | 26.2 | 320.9 | 596.6 | |