

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,088.7 | 1,170.4 | 116.8 | 1,347.6 | 1,318.3 | 1,048.3 | |
COGS | 433.5 | 485.5 | 47.43 | 64.79 | 484.9 | 821.4 | |
Gross Profit | 655.2 | 684.8 | 69.4 | 804.2 | 833.4 | 548 | |
Operating Expenses & Income | |||||||
Operating Income | 154.9 | 139.2 | 9.281544 | 156.5 | 148 | 96.45 | |
Total Operating Expenses | 500.3 | 545.6 | 60.12 | 647.1 | 685.4 | - | |
R&D Expenses | 6.048166 | 5.655975 | 55.01 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.319592) | (0.669698) | (1.414044) | (22.2) | (28.5) | (15.56) | |
Interest Income | 1.157735 | 1.421196 | 1.014714 | 2.3 | 6.9 | - | |
Income Tax Expense | 39.02 | 32.04 | 1.879586 | 31.7 | 30.26 | 18.74 | |
Net Income | |||||||
Net Income | 108.9 | 98.79 | 5.519205 | 93.81 | 93 | 57.14 | |
Supplemental | |||||||
EBIT | 152.6 | 139.2 | 9.228498 | 13.31 | 158.8 | 94.45 | |
EBITDA | 231.5 | 221 | 17.39 | 21.71 | 272.8 | 189.6 | |