

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,474.2 | 1,148 | 1,426.9 | 995.6 | 1,658.2 | 1,933.1 | |
COGS | 899.3 | 789.4 | 1,018.2 | 644.2 | 1,065.6 | 821.1 | |
Gross Profit | 574.9 | 358.6 | 408.8 | 351.4 | 592.5 | 1,112.1 | |
Operating Expenses & Income | |||||||
Operating Income | 444.4 | 190.3 | (130.2) | (322.3) | 478.5 | 841 | |
Total Operating Expenses | 130.5 | 168.4 | 539 | 673.7 | 114.1 | 271.2 | |
R&D Expenses | 42.38 | - | - | - | - | 8.959 | |
Selling General & Admin Expenses | 56.59 | 71.66 | 67.46 | 62.88 | 107.8 | 123.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.1) | (19.12) | (16.62) | (13.03) | (14.83) | (8.624408) | |
Interest Income | 1.939 | 16.31 | 28.18 | 16.73 | 12.8 | 14.77 | |
Income Tax Expense | (14.12) | 30.07 | (82.53) | 33.3 | 81.65 | 159 | |
Net Income | |||||||
Net Income | 368.1 | 194.1 | (98.01) | (261.3) | 402.7 | 268.2 | |
Supplemental | |||||||
EBIT | 433.9 | 260 | (185.8) | (305.7) | 465.2 | 819.5 | |
EBITDA | 661.8 | 441.4 | 28.22 | (175.5) | 673.9 | 940.1 | |