

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,320.4 | 1,580.7 | 1,912.1 | 1,931.6 | 1,922.6 | 3,867.4 | |
COGS | 904 | 1,100.2 | 1,643.4 | 1,821.4 | 1,607.9 | 3,691 | |
Gross Profit | 416.4 | 480.5 | 268.7 | 1,931.6 | 314.7 | 486.2 | |
Operating Expenses & Income | |||||||
Operating Income | 117.5 | 172.8 | 192.5 | (90.5) | 169.8 | 85.5 | |
Total Operating Expenses | 1,204.7 | 1,391 | 1,719.6 | 2,022.1 | 144.9 | - | |
R&D Expenses | 302.1 | 37 | 412.2 | 440 | 376.5 | 344.9 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.5) | (12.6) | (19.5) | (22) | (23.17) | (43.7) | |
Interest Income | 0.5 | 16.7 | 5.3 | 6.6 | 5.2 | - | |
Income Tax Expense | 29.7 | 37.6 | 43.1 | 79.4 | 47.6 | 133.9 | |
Net Income | |||||||
Net Income | 90 | 154.4 | 139.6 | (185.7) | 107.5 | (77.25) | |
Supplemental | |||||||
EBIT | 129.1 | 204.6 | 202.2 | (84.3) | 231.2 | 366.3 | |
EBITDA | 191.4 | 279.2 | 292.9 | 26.2 | 350.8 | 597.6 | |