

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,504.6 | 3,201.7 | 2,681.7 | 2,794.8 | 3,234.1 | 6,203.3 | |
COGS | 1,697 | 2,129.4 | 1,625.8 | 1,680.1 | 1,957.9 | 3,749.4 | |
Gross Profit | 807.6 | 1,072.3 | 1,055.9 | 1,114.6 | 1,276.2 | 2,453.9 | |
Operating Expenses & Income | |||||||
Operating Income | (670.2) | (716.8) | 776.8 | 691.3 | 811.9 | 1,534.6 | |
Total Operating Expenses | 1,477.8 | 360.7 | 279.1 | 423.3 | 464.2 | 919.3 | |
R&D Expenses | 1,246.5 | 1,528.2 | 963.7 | 959.6 | - | 959.6 | |
Selling General & Admin Expenses | 105.7 | 120.6 | 158.6 | 67.15 | 179.5 | 271.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58.56) | (130.3) | (227.6) | (238.8) | (174.3) | (365) | |
Interest Income | 15.29 | 23.77 | 36.36 | 53.81 | 40.48 | - | |
Income Tax Expense | 92.42 | 121 | 85.5 | 94.97 | 119.7 | 222.1 | |
Net Income | |||||||
Net Income | 307.4 | 491.9 | 707.7 | 358.2 | 474 | 963.7 | |
Supplemental | |||||||
EBIT | 650.4 | 681.7 | 1,175.6 | 816.2 | 909.2 | 1,662 | |
EBITDA | 761.6 | 808.6 | 1,303.1 | 948.1 | 1,043.7 | 1,800.5 | |